| Total Revenue | | 1,562 | 1,517 | 1,177 | |
| Cost of Goods Sold Incl. D&A | | 1,114 | 1,131 | 839 |
| Gross Profit | | 446 | 387 | 337 |
| Selling, General and Administrative Excl. Other | | 252 | 272 | 205 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 136 | 74 | 101 |
| Operating Income | | 58 | 41 | 31 |
| Interest Expense | | 20 | 21 | 42 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | -21 | -42 |
| Net Income Before Taxes | | 58 | 41 | 31 |
| Income Taxes | | -1 | 0 | 0 |
| Consolidated Net Income | | 58 | 40 | 31 |
| Net Income From Continuing Operations | | 59 | 41 | 31 |
| Net Income | | 58 | 40 | 31 |
| EPS (Recurring) | | 3.53 | 2.49 | 1.96 |
| EPS (Basic, Before Extraordinaries) | | 3.53 | 2.49 | 1.96 |
| EPS (Diluted) | | 3.24 | 2.24 | 1.83 |
| EBITDA | | 92 | 74 | 88 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.05 | 32.25 | — |
| Price To Sales Ratio | | 0.53 | 0.76 | — |
| Gross Margin | | 28.55 | 25.51 | 28.63 |
| Operating Margin | | 3.71 | 2.70 | 2.63 |
| Net Margin | | 3.71 | 2.64 | 2.63 |
| Shares Outstanding | | 16 | 16 | 15 |
| Market Capitalization | | 832 | 1,156 | — |
| Operating Lease Expense | | — | — | — |
