| Total Revenue | | 542 | 456 | 0 |
| Cost of Goods Sold Incl. D&A | | 429 | 360 | 0 |
| Gross Profit | | 114 | 96 | 0 |
| Selling, General and Administrative Excl. Other | | 31 | 24 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 35 | 32 | -47 |
| Operating Income | | 48 | 40 | 36 |
| Interest Expense | | 4 | 7 | 5 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 1 |
| Net Income Before Taxes | | 39 | 33 | 30 |
| Income Taxes | | 4 | 2 | 1 |
| Consolidated Net Income | | 20 | 23 | 21 |
| Net Income From Continuing Operations | | 35 | 31 | 28 |
| Net Income | | 20 | 23 | 21 |
| EPS (Recurring) | | 1.47 | 1.53 | 1.62 |
| EPS (Basic, Before Extraordinaries) | | 1.47 | 1.53 | 1.62 |
| EPS (Diluted) | | 1.47 | 1.53 | 1.62 |
| EBITDA | | 82 | 72 | 53 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 55.37 | 15.80 | — |
| Price To Sales Ratio | | 2.25 | 0.80 | — |
| Gross Margin | | 21.03 | 21.05 | — |
| Operating Margin | | 8.86 | 8.77 | — |
| Net Margin | | 3.69 | 5.04 | — |
| Shares Outstanding | | 15 | 15 | 13 |
| Market Capitalization | | 1,221 | 363 | — |
| Operating Lease Expense | | — | — | — |
