| Total Revenue | | 644 | 606 | 525 | |
| Cost of Goods Sold Incl. D&A | | 480 | 443 | 406 |
| Gross Profit | | 163 | 163 | 119 |
| Selling, General and Administrative Excl. Other | | 35 | 34 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -24 | 0 | 0 |
| Operating Income | | 152 | 130 | 90 |
| Interest Expense | | 31 | 30 | 30 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 1 | 0 |
| Net Income Before Taxes | | 122 | 99 | 61 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 122 | 99 | 61 |
| Net Income From Continuing Operations | | 122 | 99 | 61 |
| Net Income | | 122 | 99 | 61 |
| EPS (Recurring) | | 11.50 | 9.33 | 5.76 |
| EPS (Basic, Before Extraordinaries) | | 11.50 | 9.33 | 5.76 |
| EPS (Diluted) | | 11.50 | 9.33 | 5.76 |
| EBITDA | | 236 | 211 | 179 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.69 | 10.99 | — |
| Price To Sales Ratio | | 1.90 | 1.86 | — |
| Gross Margin | | 25.31 | 26.90 | 22.67 |
| Operating Margin | | 23.60 | 21.45 | 17.14 |
| Net Margin | | 18.94 | 16.34 | 11.62 |
| Shares Outstanding | | 11 | 11 | 11 |
| Market Capitalization | | 1,225 | 1,128 | — |
| Operating Lease Expense | | — | — | — |
