| Total Revenue | | 596 | 582 | 526 | |
| Cost of Goods Sold Incl. D&A | | 342 | 478 | 159 |
| Gross Profit | | 254 | 103 | 367 |
| Selling, General and Administrative Excl. Other | | 80 | 79 | 78 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 56 | -151 | 139 |
| Operating Income | | 119 | 175 | 151 |
| Interest Expense | | 68 | 66 | 61 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -79 | -10 | -13 |
| Net Income Before Taxes | | 128 | 120 | 103 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 123 | 115 | 99 |
| Net Income From Continuing Operations | | 128 | 120 | 103 |
| Net Income | | 123 | 115 | 99 |
| EPS (Recurring) | | 1.10 | 1.02 | 0.89 |
| EPS (Basic, Before Extraordinaries) | | 1.10 | 1.02 | 0.89 |
| EPS (Diluted) | | 1.08 | 1.00 | 0.88 |
| EBITDA | | 352 | 336 | 302 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 36.23 | 33.37 | — |
| Price To Sales Ratio | | 7.42 | 6.48 | — |
| Gross Margin | | 42.62 | 17.70 | 69.77 |
| Operating Margin | | 19.97 | 30.07 | 28.71 |
| Net Margin | | 20.64 | 19.76 | 18.82 |
| Shares Outstanding | | 113 | 113 | 109 |
| Market Capitalization | | 4,422 | 3,771 | — |
| Operating Lease Expense | | — | — | — |
