| Total Revenue | | 692 | 622 | 313 | |
| Cost of Goods Sold Incl. D&A | | 458 | 337 | 232 |
| Gross Profit | | 236 | 285 | 81 |
| Selling, General and Administrative Excl. Other | | 68 | 62 | 36 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2 | 88 | -8 |
| Operating Income | | 166 | 135 | 53 |
| Interest Expense | | 23 | 28 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 38 | 35 | 4 |
| Net Income Before Taxes | | 103 | 73 | 37 |
| Income Taxes | | 26 | 15 | 8 |
| Consolidated Net Income | | 46 | 30 | 16 |
| Net Income From Continuing Operations | | 77 | 58 | 29 |
| Net Income | | 46 | 30 | 16 |
| EPS (Recurring) | | 0.98 | 0.69 | 0.51 |
| EPS (Basic, Before Extraordinaries) | | 0.98 | 0.69 | 0.51 |
| EPS (Diluted) | | 0.99 | 0.66 | 0.51 |
| EBITDA | | 213 | 182 | 96 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 83.72 | 69.65 | — |
| Price To Sales Ratio | | 6.23 | 3.40 | — |
| Gross Margin | | 34.10 | 45.82 | 25.88 |
| Operating Margin | | 23.99 | 21.70 | 16.93 |
| Net Margin | | 6.65 | 4.82 | 5.11 |
| Shares Outstanding | | 52 | 46 | 29 |
| Market Capitalization | | 4,310 | 2,115 | — |
| Operating Lease Expense | | — | — | — |