| Total Revenue | | 1,659 | 1,660 | 1,579 | |
| Cost of Goods Sold Incl. D&A | | 1,429 | 1,428 | 1,429 |
| Gross Profit | | 231 | 231 | 150 |
| Selling, General and Administrative Excl. Other | | 84 | 83 | 75 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -2 | 0 | -3 |
| Operating Income | | 148 | 148 | 78 |
| Interest Expense | | 18 | 20 | 34 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | -11 |
| Net Income Before Taxes | | 150 | 149 | 54 |
| Income Taxes | | 35 | 34 | 13 |
| Consolidated Net Income | | 115 | 115 | 41 |
| Net Income From Continuing Operations | | 115 | 115 | 41 |
| Net Income | | 115 | 115 | 41 |
| EPS (Recurring) | | 16.76 | 16.75 | 5.95 |
| EPS (Basic, Before Extraordinaries) | | 16.76 | 16.75 | 5.95 |
| EPS (Diluted) | | 16.61 | 16.59 | 5.90 |
| EBITDA | | 193 | 192 | 133 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.38 | 9.11 | — |
| Price To Sales Ratio | | 0.66 | 0.64 | — |
| Gross Margin | | 13.92 | 13.92 | 9.50 |
| Operating Margin | | 8.92 | 8.92 | 4.94 |
| Net Margin | | 6.93 | 6.93 | 2.60 |
| Shares Outstanding | | 7 | 7 | 7 |
| Market Capitalization | | 1,091 | 1,058 | — |
| Operating Lease Expense | | — | — | — |
