| Total Revenue | | 1,510 | 1,575 | 1,148 | |
| Cost of Goods Sold Incl. D&A | | 446 | 653 | 102 |
| Gross Profit | | 1,062 | 922 | 1,046 |
| Selling, General and Administrative Excl. Other | | 118 | 239 | 101 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 283 | 0 | 331 |
| Operating Income | | 660 | 683 | 614 |
| Interest Expense | | 703 | 736 | 7 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -200 | -215 | -101 |
| Net Income Before Taxes | | 157 | 162 | 119 |
| Income Taxes | | 37 | 39 | 64 |
| Consolidated Net Income | | 121 | 124 | 45 |
| Net Income From Continuing Operations | | 121 | 124 | 54 |
| Net Income | | 121 | 124 | 45 |
| EPS (Recurring) | | 0.34 | 0.34 | 0.13 |
| EPS (Basic, Before Extraordinaries) | | 0.34 | 0.34 | 0.13 |
| EPS (Diluted) | | 0.32 | 0.34 | 0.13 |
| EBITDA | | 1,165 | 1,216 | 959 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.75 | 13.60 | — |
| Price To Sales Ratio | | 1.52 | 1.06 | — |
| Gross Margin | | 70.33 | 58.54 | 91.11 |
| Operating Margin | | 43.71 | 43.37 | 53.48 |
| Net Margin | | 8.01 | 7.87 | 3.92 |
| Shares Outstanding | | 364 | 364 | 363 |
| Market Capitalization | | 2,300 | 1,667 | — |
| Operating Lease Expense | | — | — | — |
