| Total Revenue | | 1,860 | 1,784 | 1,766 | |
| Cost of Goods Sold Incl. D&A | | 1,286 | 1,257 | 1,296 |
| Gross Profit | | 574 | 528 | 470 |
| Selling, General and Administrative Excl. Other | | 33 | 31 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 417 | 400 | 381 |
| Operating Income | | 124 | 96 | 61 |
| Interest Expense | | 7 | 14 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -2 | -21 | 1 |
| Net Income Before Taxes | | 139 | 103 | 49 |
| Income Taxes | | 40 | 29 | 13 |
| Consolidated Net Income | | 104 | 63 | 32 |
| Net Income From Continuing Operations | | 98 | 73 | 35 |
| Net Income | | 104 | 63 | 32 |
| EPS (Recurring) | | 2.42 | 1.82 | 0.90 |
| EPS (Basic, Before Extraordinaries) | | 2.42 | 1.82 | 0.90 |
| EPS (Diluted) | | 2.42 | 1.82 | 0.90 |
| EBITDA | | 162 | 154 | 93 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.15 | 6.50 | — |
| Price To Sales Ratio | | 0.22 | 0.23 | — |
| Gross Margin | | 30.86 | 29.60 | 26.61 |
| Operating Margin | | 6.67 | 5.38 | 3.45 |
| Net Margin | | 5.59 | 3.53 | 1.81 |
| Shares Outstanding | | 33 | 34 | 35 |
| Market Capitalization | | 411 | 402 | — |
| Operating Lease Expense | | — | — | — |
