| Total Revenue | | 1,878 | 1,879 | 2,092 | |
| Cost of Goods Sold Incl. D&A | | 1,476 | 1,432 | 1,670 |
| Gross Profit | | 402 | 448 | 423 |
| Selling, General and Administrative Excl. Other | | 79 | 155 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 160 | 74 | 274 |
| Operating Income | | 163 | 219 | 148 |
| Interest Expense | | 65 | 66 | 76 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -24 | 72 | -32 |
| Net Income Before Taxes | | 107 | 81 | 69 |
| Income Taxes | | 30 | 25 | 21 |
| Consolidated Net Income | | 77 | 56 | 52 |
| Net Income From Continuing Operations | | 77 | 56 | 49 |
| Net Income | | 77 | 56 | 52 |
| EPS (Recurring) | | 3.91 | 2.82 | 2.54 |
| EPS (Basic, Before Extraordinaries) | | 3.91 | 2.82 | 2.54 |
| EPS (Diluted) | | 3.80 | 2.74 | 2.46 |
| EBITDA | | 252 | 221 | 243 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.51 | 9.88 | — |
| Price To Sales Ratio | | 0.47 | 0.29 | — |
| Gross Margin | | 21.41 | 23.84 | 20.22 |
| Operating Margin | | 8.68 | 11.66 | 7.07 |
| Net Margin | | 4.10 | 2.98 | 2.49 |
| Shares Outstanding | | 20 | 20 | 21 |
| Market Capitalization | | 875 | 542 | — |
| Operating Lease Expense | | — | — | — |
