| Total Revenue | | 864 | 884 | 964 | |
| Cost of Goods Sold Incl. D&A | | 836 | 833 | 833 |
| Gross Profit | | 29 | 50 | 131 |
| Selling, General and Administrative Excl. Other | | 33 | 9 | 62 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -10 | 31 | 35 |
| Operating Income | | 6 | 11 | 33 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -8 | -14 | 5 |
| Net Income Before Taxes | | 20 | 24 | 36 |
| Income Taxes | | 6 | 7 | 9 |
| Consolidated Net Income | | 14 | 17 | 27 |
| Net Income From Continuing Operations | | 14 | 17 | 27 |
| Net Income | | 14 | 17 | 27 |
| EPS (Recurring) | | 0.18 | 0.21 | 0.33 |
| EPS (Basic, Before Extraordinaries) | | 0.18 | 0.21 | 0.33 |
| EPS (Diluted) | | 0.18 | 0.21 | 0.33 |
| EBITDA | | 115 | 130 | 140 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 93.61 | 54.19 | — |
| Price To Sales Ratio | | 1.60 | 1.06 | — |
| Gross Margin | | 3.36 | 5.66 | 13.59 |
| Operating Margin | | 0.69 | 1.24 | 3.42 |
| Net Margin | | 1.62 | 1.92 | 2.80 |
| Shares Outstanding | | 82 | 82 | 81 |
| Market Capitalization | | 1,382 | 933 | — |
| Operating Lease Expense | | — | — | — |
