| Total Revenue | | 482 | 608 | 659 | |
| Cost of Goods Sold Incl. D&A | | 472 | 389 | 68 |
| Gross Profit | | 10 | 219 | 590 |
| Selling, General and Administrative Excl. Other | | 111 | 126 | 48 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -56 | 25 | 447 |
| Operating Income | | -45 | 68 | 95 |
| Interest Expense | | 11 | 12 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -94 | 9 | 0 |
| Net Income Before Taxes | | 37 | 47 | 83 |
| Income Taxes | | 12 | 14 | 24 |
| Consolidated Net Income | | 26 | 33 | 59 |
| Net Income From Continuing Operations | | 26 | 33 | 59 |
| Net Income | | 26 | 33 | 59 |
| EPS (Recurring) | | 0.86 | 1.09 | 1.81 |
| EPS (Basic, Before Extraordinaries) | | 0.86 | 1.09 | 1.81 |
| EPS (Diluted) | | 0.86 | 1.08 | 1.79 |
| EBITDA | | 67 | 76 | 109 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.65 | 14.22 | — |
| Price To Sales Ratio | | 0.89 | 0.76 | — |
| Gross Margin | | 2.07 | 36.02 | 89.53 |
| Operating Margin | | -9.34 | 11.18 | 14.42 |
| Net Margin | | 5.39 | 5.43 | 8.95 |
| Shares Outstanding | | 30 | 30 | 32 |
| Market Capitalization | | 430 | 461 | — |
| Operating Lease Expense | | — | — | — |
