| Total Revenue | | 1,392 | 1,433 | 1,327 | |
| Cost of Goods Sold Incl. D&A | | 945 | 1,130 | 522 |
| Gross Profit | | 449 | 303 | 805 |
| Selling, General and Administrative Excl. Other | | 98 | 96 | 90 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 136 | 0 | 544 |
| Operating Income | | 215 | 206 | 171 |
| Interest Expense | | 76 | 76 | 75 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | 22 | 22 |
| Net Income Before Taxes | | 134 | 108 | 75 |
| Income Taxes | | 1 | 1 | 1 |
| Consolidated Net Income | | 134 | 107 | 74 |
| Net Income From Continuing Operations | | 134 | 107 | 74 |
| Net Income | | 134 | 107 | 74 |
| EPS (Recurring) | | 2.00 | 1.64 | 1.15 |
| EPS (Basic, Before Extraordinaries) | | 2.00 | 1.64 | 1.15 |
| EPS (Diluted) | | 1.99 | 1.62 | 1.14 |
| EBITDA | | 281 | 256 | 216 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.32 | 11.46 | — |
| Price To Sales Ratio | | 0.80 | 0.84 | — |
| Gross Margin | | 32.26 | 21.14 | 60.66 |
| Operating Margin | | 15.45 | 14.38 | 12.89 |
| Net Margin | | 9.63 | 7.47 | 5.58 |
| Shares Outstanding | | 67 | 65 | 64 |
| Market Capitalization | | 1,109 | 1,206 | — |
| Operating Lease Expense | | — | — | — |
