| Total Revenue | | 1,716 | 1,712 | 1,672 | |
| Cost of Goods Sold Incl. D&A | | 927 | 1,274 | 1,255 |
| Gross Profit | | 790 | 438 | 417 |
| Selling, General and Administrative Excl. Other | | 93 | 116 | 84 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 226 | 0 | 48 |
| Operating Income | | 469 | 322 | 285 |
| Interest Expense | | 199 | 197 | 208 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -153 | -82 | -20 |
| Net Income Before Taxes | | 525 | 405 | 97 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 491 | 378 | 90 |
| Net Income From Continuing Operations | | 524 | 404 | 96 |
| Net Income | | 491 | 378 | 90 |
| EPS (Recurring) | | 1.48 | 1.13 | 0.26 |
| EPS (Basic, Before Extraordinaries) | | 1.48 | 1.13 | 0.26 |
| EPS (Diluted) | | 1.46 | 1.13 | 0.26 |
| EBITDA | | 1,299 | 1,085 | 1,000 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 25.73 | 32.46 | — |
| Price To Sales Ratio | | 7.16 | 7.07 | — |
| Gross Margin | | 46.04 | 25.58 | 24.94 |
| Operating Margin | | 27.33 | 18.81 | 17.05 |
| Net Margin | | 28.61 | 22.08 | 5.38 |
| Shares Outstanding | | 327 | 330 | 329 |
| Market Capitalization | | 12,282 | 12,104 | — |
| Operating Lease Expense | | — | — | — |
