| Total Revenue | | 854 | 799 | 804 | |
| Cost of Goods Sold Incl. D&A | | 517 | 516 | 529 |
| Gross Profit | | 337 | 283 | 275 |
| Selling, General and Administrative Excl. Other | | 44 | 42 | 45 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | -48 |
| Operating Income | | 293 | 241 | 279 |
| Interest Expense | | 89 | 98 | 113 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -13 | 0 | -16 |
| Net Income Before Taxes | | 217 | 165 | 182 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 212 | 161 | 176 |
| Net Income From Continuing Operations | | 217 | 165 | 182 |
| Net Income | | 212 | 161 | 176 |
| EPS (Recurring) | | 6.15 | 4.45 | 5.03 |
| EPS (Basic, Before Extraordinaries) | | 6.15 | 4.45 | 5.03 |
| EPS (Diluted) | | 6.15 | 4.45 | 5.03 |
| EBITDA | | 393 | 411 | 435 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.23 | 5.04 | — |
| Price To Sales Ratio | | 1.35 | 0.84 | — |
| Gross Margin | | 39.46 | 35.42 | 34.20 |
| Operating Margin | | 34.31 | 30.16 | 34.70 |
| Net Margin | | 24.82 | 20.15 | 21.89 |
| Shares Outstanding | | 30 | 30 | 30 |
| Market Capitalization | | 1,149 | 673 | — |
| Operating Lease Expense | | — | — | — |
