| Total Revenue | | 867 | 646 | 631 | |
| Cost of Goods Sold Incl. D&A | | 672 | 514 | 508 |
| Gross Profit | | 196 | 131 | 123 |
| Selling, General and Administrative Excl. Other | | 138 | 117 | 102 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 58 | 14 | 21 |
| Interest Expense | | 19 | 18 | 20 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -24 | -28 | 5 |
| Net Income Before Taxes | | 62 | 24 | -4 |
| Income Taxes | | 15 | -48 | -2 |
| Consolidated Net Income | | 909 | 120 | 24 |
| Net Income From Continuing Operations | | 47 | 72 | -2 |
| Net Income | | 909 | 120 | 24 |
| EPS (Recurring) | | 24.10 | 2.97 | 0.60 |
| EPS (Basic, Before Extraordinaries) | | 24.10 | 2.97 | 0.60 |
| EPS (Diluted) | | 24.08 | 2.95 | 0.60 |
| EBITDA | | 138 | 99 | 80 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 1.82 | 12.02 | — |
| Price To Sales Ratio | | 1.87 | 2.20 | — |
| Gross Margin | | 22.61 | 20.28 | 19.49 |
| Operating Margin | | 6.69 | 2.17 | 3.33 |
| Net Margin | | 104.84 | 18.58 | 3.80 |
| Shares Outstanding | | 37 | 40 | 41 |
| Market Capitalization | | 1,619 | 1,418 | — |
| Operating Lease Expense | | — | — | — |
