| Total Revenue | | 990 | 961 | 895 | |
| Cost of Goods Sold Incl. D&A | | 854 | 855 | 746 |
| Gross Profit | | 134 | 106 | 149 |
| Selling, General and Administrative Excl. Other | | 35 | 18 | 54 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 7 | 0 | 17 |
| Operating Income | | 93 | 87 | 78 |
| Interest Expense | | 11 | 5 | 10 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 6 | -9 |
| Net Income Before Taxes | | 83 | 76 | 77 |
| Income Taxes | | 5 | 4 | 4 |
| Consolidated Net Income | | 77 | 72 | 73 |
| Net Income From Continuing Operations | | 77 | 72 | 73 |
| Net Income | | 77 | 72 | 73 |
| EPS (Recurring) | | 0.76 | 0.69 | 0.70 |
| EPS (Basic, Before Extraordinaries) | | 0.76 | 0.69 | 0.70 |
| EPS (Diluted) | | 0.75 | 0.69 | 0.69 |
| EBITDA | | 121 | 107 | 111 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 36.71 | 30.06 | — |
| Price To Sales Ratio | | 2.84 | 2.22 | — |
| Gross Margin | | 13.54 | 11.03 | 16.65 |
| Operating Margin | | 9.39 | 9.05 | 8.72 |
| Net Margin | | 7.78 | 7.49 | 8.16 |
| Shares Outstanding | | 102 | 103 | 104 |
| Market Capitalization | | 2,808 | 2,136 | — |
| Operating Lease Expense | | — | — | — |
