| Total Revenue | | 1,181 | 1,112 | 1,080 | |
| Cost of Goods Sold Incl. D&A | | 1,037 | 980 | 972 |
| Gross Profit | | 144 | 132 | 108 |
| Selling, General and Administrative Excl. Other | | 19 | 7 | 5 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 126 | 125 | 103 |
| Interest Expense | | 12 | 21 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 29 | 35 | 21 |
| Net Income Before Taxes | | 87 | 69 | 46 |
| Income Taxes | | 17 | 16 | 10 |
| Consolidated Net Income | | 63 | 53 | 31 |
| Net Income From Continuing Operations | | 69 | 53 | 36 |
| Net Income | | 63 | 53 | 31 |
| EPS (Recurring) | | 2.49 | 2.52 | 1.71 |
| EPS (Basic, Before Extraordinaries) | | 2.49 | 2.52 | 1.71 |
| EPS (Diluted) | | 2.47 | 2.52 | 1.70 |
| EBITDA | | 141 | 130 | 110 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 88.75 | 68.56 | — |
| Price To Sales Ratio | | 5.01 | 3.26 | — |
| Gross Margin | | 12.19 | 11.87 | 10.00 |
| Operating Margin | | 10.67 | 11.24 | 9.54 |
| Net Margin | | 5.33 | 4.77 | 2.87 |
| Shares Outstanding | | 27 | 21 | 18 |
| Market Capitalization | | 5,919 | 3,628 | — |
| Operating Lease Expense | | — | — | — |
