| Total Revenue | | 1,409 | 1,390 | 1,559 | |
| Cost of Goods Sold Incl. D&A | | 834 | 916 | 611 |
| Gross Profit | | 575 | 474 | 949 |
| Selling, General and Administrative Excl. Other | | 112 | 119 | 96 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 59 | 0 | 194 |
| Operating Income | | 405 | 356 | 659 |
| Interest Expense | | 76 | 77 | 70 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | -27 | -21 |
| Net Income Before Taxes | | 349 | 306 | 610 |
| Income Taxes | | 6 | 10 | -2 |
| Consolidated Net Income | | 345 | 296 | 613 |
| Net Income From Continuing Operations | | 345 | 297 | 612 |
| Net Income | | 345 | 296 | 613 |
| EPS (Recurring) | | 3.46 | 3.01 | 6.54 |
| EPS (Basic, Before Extraordinaries) | | 3.46 | 3.01 | 6.54 |
| EPS (Diluted) | | 3.40 | 2.96 | 6.36 |
| EBITDA | | 645 | 606 | 872 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.65 | 6.61 | — |
| Price To Sales Ratio | | 2.13 | 1.38 | — |
| Gross Margin | | 40.81 | 34.10 | 60.87 |
| Operating Margin | | 28.74 | 25.61 | 42.27 |
| Net Margin | | 24.49 | 21.29 | 39.32 |
| Shares Outstanding | | 102 | 98 | 94 |
| Market Capitalization | | 3,000 | 1,919 | — |
| Operating Lease Expense | | — | — | — |
