| Total Revenue | | 1,425 | 1,324 | 1,302 | |
| Cost of Goods Sold Incl. D&A | | 1,265 | 1,178 | 1,093 |
| Gross Profit | | 160 | 146 | 209 |
| Selling, General and Administrative Excl. Other | | 47 | 48 | 52 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 19 |
| Operating Income | | 114 | 98 | 138 |
| Interest Expense | | 32 | 33 | 40 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | 5 | 2 |
| Net Income Before Taxes | | 77 | 60 | 95 |
| Income Taxes | | 13 | 9 | 19 |
| Consolidated Net Income | | 65 | 51 | 76 |
| Net Income From Continuing Operations | | 65 | 51 | 76 |
| Net Income | | 65 | 51 | 76 |
| EPS (Recurring) | | 0.66 | 0.52 | 0.80 |
| EPS (Basic, Before Extraordinaries) | | 0.66 | 0.52 | 0.80 |
| EPS (Diluted) | | 0.65 | 0.52 | 0.80 |
| EBITDA | | 248 | 235 | 278 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 37.75 | 30.12 | — |
| Price To Sales Ratio | | 1.74 | 1.16 | — |
| Gross Margin | | 11.23 | 11.03 | 16.05 |
| Operating Margin | | 8.00 | 7.40 | 10.60 |
| Net Margin | | 4.56 | 3.85 | 5.84 |
| Shares Outstanding | | 101 | 98 | 95 |
| Market Capitalization | | 2,479 | 1,535 | — |
| Operating Lease Expense | | — | — | — |
