| Total Revenue | | 1,235 | 1,167 | 1,136 | |
| Cost of Goods Sold Incl. D&A | | 847 | 819 | 717 |
| Gross Profit | | 388 | 348 | 419 |
| Selling, General and Administrative Excl. Other | | 27 | 28 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 360 | 320 | 390 |
| Interest Expense | | 36 | 23 | 26 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | -2 | -5 |
| Net Income Before Taxes | | 338 | 299 | 370 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 128 | 299 | 62 |
| Net Income From Continuing Operations | | 338 | 299 | 369 |
| Net Income | | 128 | 299 | 62 |
| EPS (Recurring) | | 3.62 | 8.47 | 1.77 |
| EPS (Basic, Before Extraordinaries) | | 3.62 | 8.47 | 1.77 |
| EPS (Diluted) | | 3.62 | 8.47 | 1.77 |
| EBITDA | | 467 | 450 | 508 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.24 | 2.24 | — |
| Price To Sales Ratio | | 0.64 | 0.57 | — |
| Gross Margin | | 31.42 | 29.82 | 36.88 |
| Operating Margin | | 29.15 | 27.42 | 34.33 |
| Net Margin | | 10.36 | 25.62 | 5.46 |
| Shares Outstanding | | 35 | 35 | 35 |
| Market Capitalization | | 791 | 665 | — |
| Operating Lease Expense | | — | — | — |
