| Total Revenue | | 542 | 442 | 342 | |
| Cost of Goods Sold Incl. D&A | | 436 | 354 | 273 |
| Gross Profit | | 106 | 88 | 70 |
| Selling, General and Administrative Excl. Other | | 89 | 75 | 48 |
| Research and Development | | 16 | 15 | 15 |
| Other Operating Expense | | -1 | 0 | 0 |
| Operating Income | | 1 | -1 | 7 |
| Interest Expense | | 6 | 14 | 9 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -96 | -110 | 0 |
| Net Income Before Taxes | | 90 | 95 | -2 |
| Income Taxes | | -28 | -28 | 0 |
| Consolidated Net Income | | 114 | 119 | -7 |
| Net Income From Continuing Operations | | 118 | 123 | -3 |
| Net Income | | 114 | 119 | -7 |
| EPS (Recurring) | | 2.36 | 2.47 | -0.14 |
| EPS (Basic, Before Extraordinaries) | | 2.36 | 2.47 | -0.14 |
| EPS (Diluted) | | 2.33 | 2.44 | -0.14 |
| EBITDA | | 141 | 145 | 25 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.70 | 7.45 | — |
| Price To Sales Ratio | | 3.31 | 1.97 | — |
| Gross Margin | | 19.56 | 19.91 | 20.47 |
| Operating Margin | | 0.18 | -0.23 | 2.05 |
| Net Margin | | 21.03 | 26.92 | -2.05 |
| Shares Outstanding | | 49 | 48 | 47 |
| Market Capitalization | | 1,792 | 873 | — |
| Operating Lease Expense | | — | — | — |
