| Total Revenue | | 864 | 845 | 767 | |
| Cost of Goods Sold Incl. D&A | | 329 | 327 | 155 |
| Gross Profit | | 533 | 518 | 613 |
| Selling, General and Administrative Excl. Other | | 53 | 52 | 49 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 153 | 148 | 293 |
| Operating Income | | 328 | 318 | 270 |
| Interest Expense | | 141 | 137 | 113 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -62 | -98 | -36 |
| Net Income Before Taxes | | 249 | 279 | 193 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 244 | 273 | 189 |
| Net Income From Continuing Operations | | 249 | 279 | 193 |
| Net Income | | 244 | 273 | 189 |
| EPS (Recurring) | | 1.29 | 1.46 | 1.04 |
| EPS (Basic, Before Extraordinaries) | | 1.29 | 1.46 | 1.04 |
| EPS (Diluted) | | 1.29 | 1.46 | 1.04 |
| EBITDA | | 696 | 718 | 600 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.30 | 25.18 | — |
| Price To Sales Ratio | | 8.36 | 8.18 | — |
| Gross Margin | | 61.69 | 61.30 | 79.92 |
| Operating Margin | | 37.96 | 37.63 | 35.20 |
| Net Margin | | 28.24 | 32.31 | 24.64 |
| Shares Outstanding | | 191 | 188 | 182 |
| Market Capitalization | | 7,220 | 6,911 | — |
| Operating Lease Expense | | — | — | — |
