| Total Revenue | | 1,175 | 1,677 | 1,474 | |
| Cost of Goods Sold Incl. D&A | | 884 | 1,211 | 1,109 |
| Gross Profit | | 290 | 466 | 365 |
| Selling, General and Administrative Excl. Other | | 205 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 251 | 228 |
| Operating Income | | 86 | 215 | 137 |
| Interest Expense | | 39 | 61 | 58 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -16 | 41 | -8 |
| Net Income Before Taxes | | 64 | 113 | 87 |
| Income Taxes | | 26 | 37 | 22 |
| Consolidated Net Income | | 39 | 76 | 65 |
| Net Income From Continuing Operations | | 39 | 76 | 65 |
| Net Income | | 39 | 76 | 65 |
| EPS (Recurring) | | 3.20 | 1.90 | 23.41 |
| EPS (Basic, Before Extraordinaries) | | 3.20 | 1.90 | 23.41 |
| EPS (Diluted) | | 3.15 | 1.87 | 23.35 |
| EBITDA | | 176 | 300 | 262 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.73 | 9.82 | — |
| Price To Sales Ratio | | 0.71 | 0.44 | — |
| Gross Margin | | 24.68 | 27.79 | 24.76 |
| Operating Margin | | 7.32 | 12.82 | 9.29 |
| Net Margin | | 3.32 | 4.53 | 4.41 |
| Shares Outstanding | | 46 | 40 | 3 |
| Market Capitalization | | 830 | 735 | — |
| Operating Lease Expense | | — | — | — |
