| Total Revenue | | 869 | 842 | 780 | |
| Cost of Goods Sold Incl. D&A | | 616 | 651 | 545 |
| Gross Profit | | 253 | 190 | 235 |
| Selling, General and Administrative Excl. Other | | 69 | 148 | 39 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 101 | 0 | 0 |
| Operating Income | | 84 | 42 | 196 |
| Interest Expense | | 12 | 11 | 21 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 45 | -19 | 140 |
| Net Income Before Taxes | | 44 | 50 | 33 |
| Income Taxes | | 15 | 13 | 12 |
| Consolidated Net Income | | 28 | 36 | 22 |
| Net Income From Continuing Operations | | 28 | 36 | 21 |
| Net Income | | 28 | 36 | 22 |
| EPS (Recurring) | | 0.48 | 0.60 | 0.04 |
| EPS (Basic, Before Extraordinaries) | | 0.48 | 0.60 | 0.04 |
| EPS (Diluted) | | 0.48 | 0.60 | 0.04 |
| EBITDA | | 122 | 144 | 100 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 26.21 | 26.77 | — |
| Price To Sales Ratio | | 0.85 | 1.16 | — |
| Gross Margin | | 29.11 | 22.57 | 30.13 |
| Operating Margin | | 9.67 | 4.99 | 25.13 |
| Net Margin | | 3.22 | 4.28 | 2.82 |
| Shares Outstanding | | 59 | 61 | 577 |
| Market Capitalization | | 742 | 980 | — |
| Operating Lease Expense | | — | — | — |