| Total Revenue | | 741 | 732 | 661 | |
| Cost of Goods Sold Incl. D&A | | 345 | 742 | 190 |
| Gross Profit | | 395 | -10 | 471 |
| Selling, General and Administrative Excl. Other | | 40 | 52 | 46 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 78 | -261 | 0 |
| Operating Income | | 277 | 199 | 425 |
| Interest Expense | | 116 | 110 | 96 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 33 | -41 | 253 |
| Net Income Before Taxes | | 127 | 124 | 72 |
| Income Taxes | | 0 | 1 | 2 |
| Consolidated Net Income | | 116 | 111 | 63 |
| Net Income From Continuing Operations | | 127 | 123 | 70 |
| Net Income | | 116 | 111 | 63 |
| EPS (Recurring) | | 0.92 | 0.90 | 0.51 |
| EPS (Basic, Before Extraordinaries) | | 0.92 | 0.90 | 0.51 |
| EPS (Diluted) | | 0.91 | 0.89 | 0.51 |
| EBITDA | | 509 | 506 | 411 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 44.71 | 39.97 | — |
| Price To Sales Ratio | | 6.86 | 6.03 | — |
| Gross Margin | | 53.31 | -1.37 | 71.26 |
| Operating Margin | | 37.38 | 27.19 | 64.30 |
| Net Margin | | 15.65 | 15.16 | 9.53 |
| Shares Outstanding | | 125 | 124 | 123 |
| Market Capitalization | | 5,086 | 4,411 | — |
| Operating Lease Expense | | — | — | — |
