| Total Revenue | | 1,871 | 1,832 | 1,831 | |
| Cost of Goods Sold Incl. D&A | | 1,166 | 1,245 | 949 |
| Gross Profit | | 706 | 587 | 882 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 448 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 356 | 279 | 8 |
| Operating Income | | 350 | 309 | 426 |
| Interest Expense | | 292 | 146 | 156 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | 13 | 0 |
| Net Income Before Taxes | | 190 | 149 | 270 |
| Income Taxes | | 1 | 2 | 11 |
| Consolidated Net Income | | 187 | 147 | 258 |
| Net Income From Continuing Operations | | 187 | 147 | 259 |
| Net Income | | 187 | 147 | 258 |
| EPS (Recurring) | | 1.08 | 0.88 | 1.54 |
| EPS (Basic, Before Extraordinaries) | | 1.08 | 0.88 | 1.54 |
| EPS (Diluted) | | 1.07 | 0.87 | 1.55 |
| EBITDA | | 485 | 458 | 577 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.14 | 27.70 | — |
| Price To Sales Ratio | | 2.93 | 2.21 | — |
| Gross Margin | | 37.73 | 32.04 | 48.17 |
| Operating Margin | | 18.71 | 16.87 | 23.27 |
| Net Margin | | 9.99 | 8.02 | 14.09 |
| Shares Outstanding | | 176 | 168 | 162 |
| Market Capitalization | | 5,488 | 4,049 | — |
| Operating Lease Expense | | — | — | — |
