| Total Revenue | | 1,083 | 998 | 950 | |
| Cost of Goods Sold Incl. D&A | | 524 | 614 | 309 |
| Gross Profit | | 559 | 384 | 642 |
| Selling, General and Administrative Excl. Other | | 53 | 66 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 176 | 0 | 347 |
| Operating Income | | 330 | 318 | 294 |
| Interest Expense | | 189 | 187 | 193 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 15 | -8 |
| Net Income Before Taxes | | 136 | 116 | 102 |
| Income Taxes | | 7 | 5 | 2 |
| Consolidated Net Income | | 129 | 111 | 100 |
| Net Income From Continuing Operations | | 129 | 111 | 100 |
| Net Income | | 129 | 111 | 100 |
| EPS (Recurring) | | 0.98 | 0.85 | 0.72 |
| EPS (Basic, Before Extraordinaries) | | 0.98 | 0.85 | 0.72 |
| EPS (Diluted) | | 0.97 | 0.85 | 0.72 |
| EBITDA | | 631 | 588 | 567 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 25.84 | 27.06 | — |
| Price To Sales Ratio | | 3.31 | 2.79 | — |
| Gross Margin | | 51.62 | 38.48 | 67.58 |
| Operating Margin | | 30.47 | 31.86 | 30.95 |
| Net Margin | | 11.91 | 11.12 | 10.53 |
| Shares Outstanding | | 143 | 121 | 113 |
| Market Capitalization | | 3,584 | 2,783 | — |
| Operating Lease Expense | | — | — | — |
