| Total Revenue | | 302 | 427 | 177 | |
| Cost of Goods Sold Incl. D&A | | 233 | 331 | 155 |
| Gross Profit | | 70 | 96 | 22 |
| Selling, General and Administrative Excl. Other | | 29 | 37 | 13 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 39 | 59 | 9 |
| Interest Expense | | 4 | 3 | 3 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -14 | 3 | -36 |
| Net Income Before Taxes | | 51 | 53 | 41 |
| Income Taxes | | 10 | 15 | 1 |
| Consolidated Net Income | | 42 | 40 | 41 |
| Net Income From Continuing Operations | | 40 | 37 | 41 |
| Net Income | | 42 | 40 | 41 |
| EPS (Recurring) | | 1.07 | 1.32 | 1.09 |
| EPS (Basic, Before Extraordinaries) | | 1.07 | 1.32 | 1.09 |
| EPS (Diluted) | | 1.19 | 1.31 | 1.09 |
| EBITDA | | 84 | 95 | 68 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.19 | 4.47 | — |
| Price To Sales Ratio | | 1.53 | 0.41 | — |
| Gross Margin | | 23.18 | 22.48 | 12.43 |
| Operating Margin | | 12.91 | 13.82 | 5.08 |
| Net Margin | | 13.91 | 9.37 | 23.16 |
| Shares Outstanding | | 38 | 30 | 37 |
| Market Capitalization | | 461 | 176 | — |
| Operating Lease Expense | | — | — | — |
