| Total Revenue | | 403 | 392 | 410 | |
| Cost of Goods Sold Incl. D&A | | 199 | 210 | 176 |
| Gross Profit | | 206 | 182 | 234 |
| Selling, General and Administrative Excl. Other | | 32 | 0 | 35 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 43 | 41 | 45 |
| Operating Income | | 130 | 141 | 154 |
| Interest Expense | | 32 | 32 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 19 | -100 | 5 |
| Net Income Before Taxes | | 79 | 209 | 117 |
| Income Taxes | | 18 | 48 | 28 |
| Consolidated Net Income | | 61 | 161 | 89 |
| Net Income From Continuing Operations | | 61 | 161 | 89 |
| Net Income | | 61 | 161 | 89 |
| EPS (Recurring) | | 2.87 | 7.61 | 4.29 |
| EPS (Basic, Before Extraordinaries) | | 2.87 | 7.61 | 4.29 |
| EPS (Diluted) | | 2.85 | 7.59 | 4.26 |
| EBITDA | | 210 | 334 | 224 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.52 | 3.48 | — |
| Price To Sales Ratio | | 1.71 | 1.41 | — |
| Gross Margin | | 51.12 | 46.43 | 57.07 |
| Operating Margin | | 32.26 | 35.97 | 37.56 |
| Net Margin | | 15.14 | 41.07 | 21.71 |
| Shares Outstanding | | 21 | 21 | 21 |
| Market Capitalization | | 689 | 554 | — |
| Operating Lease Expense | | — | — | — |
