| Total Revenue | | 3,642 | 3,663 | 4,098 | |
| Cost of Goods Sold Incl. D&A | | 3,247 | 3,326 | 3,700 |
| Gross Profit | | 395 | 336 | 398 |
| Selling, General and Administrative Excl. Other | | 93 | 28 | 46 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 161 | 102 | 282 |
| Operating Income | | 141 | 206 | 71 |
| Interest Expense | | 27 | 48 | 52 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 42 | 108 | -1 |
| Net Income Before Taxes | | 73 | 50 | 19 |
| Income Taxes | | 14 | 8 | -3 |
| Consolidated Net Income | | 57 | 42 | 20 |
| Net Income From Continuing Operations | | 60 | 42 | 22 |
| Net Income | | 57 | 42 | 20 |
| EPS (Recurring) | | 1.53 | 1.10 | 0.52 |
| EPS (Basic, Before Extraordinaries) | | 1.53 | 1.10 | 0.52 |
| EPS (Diluted) | | 1.51 | 1.09 | 0.52 |
| EBITDA | | 193 | 188 | 147 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.58 | 18.90 | — |
| Price To Sales Ratio | | 0.23 | 0.21 | — |
| Gross Margin | | 10.85 | 9.17 | 9.71 |
| Operating Margin | | 3.87 | 5.62 | 1.73 |
| Net Margin | | 1.57 | 1.15 | 0.49 |
| Shares Outstanding | | 38 | 38 | 38 |
| Market Capitalization | | 837 | 783 | — |
| Operating Lease Expense | | — | — | — |
