| Total Revenue | | 1,080 | 1,098 | 1,128 | |
| Cost of Goods Sold Incl. D&A | | 716 | 665 | 875 |
| Gross Profit | | 362 | 433 | 253 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 276 | 361 | 190 |
| Operating Income | | 87 | 72 | 63 |
| Interest Expense | | 20 | 21 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | -21 | -22 |
| Net Income Before Taxes | | 87 | 72 | 63 |
| Income Taxes | | 23 | 21 | 10 |
| Consolidated Net Income | | 64 | 51 | 53 |
| Net Income From Continuing Operations | | 64 | 51 | 53 |
| Net Income | | 64 | 51 | 53 |
| EPS (Recurring) | | 1.27 | 0.99 | 1.03 |
| EPS (Basic, Before Extraordinaries) | | 1.27 | 0.99 | 1.03 |
| EPS (Diluted) | | 1.25 | 0.99 | 1.03 |
| EBITDA | | 121 | 107 | 103 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.72 | 24.40 | — |
| Price To Sales Ratio | | 1.16 | 1.12 | — |
| Gross Margin | | 33.52 | 39.44 | 22.43 |
| Operating Margin | | 8.06 | 6.56 | 5.59 |
| Net Margin | | 5.93 | 4.64 | 4.70 |
| Shares Outstanding | | 51 | 51 | 51 |
| Market Capitalization | | 1,257 | 1,232 | — |
| Operating Lease Expense | | — | — | — |
