| Total Revenue | | 1,440 | 1,487 | 1,715 | |
| Cost of Goods Sold Incl. D&A | | 1,327 | 1,382 | 1,574 |
| Gross Profit | | 113 | 104 | 140 |
| Selling, General and Administrative Excl. Other | | 56 | 50 | 67 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 9 | 24 |
| Operating Income | | 56 | 46 | 49 |
| Interest Expense | | 10 | 15 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 7 | 5 | 1 |
| Net Income Before Taxes | | 40 | 26 | 25 |
| Income Taxes | | 13 | 9 | 5 |
| Consolidated Net Income | | 27 | 17 | 21 |
| Net Income From Continuing Operations | | 27 | 17 | 21 |
| Net Income | | 27 | 17 | 21 |
| EPS (Recurring) | | 1.06 | 0.68 | 0.82 |
| EPS (Basic, Before Extraordinaries) | | 1.06 | 0.68 | 0.82 |
| EPS (Diluted) | | 1.04 | 0.68 | 0.81 |
| EBITDA | | 87 | 78 | 86 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.33 | 28.28 | — |
| Price To Sales Ratio | | 0.42 | 0.32 | — |
| Gross Margin | | 7.85 | 6.99 | 8.16 |
| Operating Margin | | 3.89 | 3.09 | 2.86 |
| Net Margin | | 1.88 | 1.14 | 1.22 |
| Shares Outstanding | | 24 | 25 | 25 |
| Market Capitalization | | 607 | 481 | — |
| Operating Lease Expense | | — | — | — |
