| Total Revenue | | 1,023 | 948 | 695 | |
| Cost of Goods Sold Incl. D&A | | 872 | 825 | 601 |
| Gross Profit | | 150 | 122 | 94 |
| Selling, General and Administrative Excl. Other | | 91 | 71 | 50 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2 | 0 | 6 |
| Operating Income | | 58 | 51 | 38 |
| Interest Expense | | 2 | 7 | 7 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 8 | -1 | 0 |
| Net Income Before Taxes | | 48 | 46 | 31 |
| Income Taxes | | 14 | 12 | 7 |
| Consolidated Net Income | | 31 | 30 | 23 |
| Net Income From Continuing Operations | | 35 | 34 | 24 |
| Net Income | | 31 | 30 | 23 |
| EPS (Recurring) | | 0.89 | 0.86 | 0.72 |
| EPS (Basic, Before Extraordinaries) | | 0.89 | 0.86 | 0.72 |
| EPS (Diluted) | | 0.85 | 0.84 | 0.71 |
| EBITDA | | 60 | 61 | 44 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 39.34 | 33.51 | — |
| Price To Sales Ratio | | 1.14 | 1.04 | — |
| Gross Margin | | 14.66 | 12.87 | 13.53 |
| Operating Margin | | 5.67 | 5.38 | 5.47 |
| Net Margin | | 3.03 | 3.16 | 3.31 |
| Shares Outstanding | | 35 | 35 | 31 |
| Market Capitalization | | 1,170 | 985 | — |
| Operating Lease Expense | | — | — | — |
