| Assets | — | — |
| Current assets | — | — |
| Cash and cash equivalents | 855a | 1,000a |
| Accounts receivable, net | 4,117a | 1,806a |
| Inventories | 3,550a | 1,203a |
| Other current assets | 1,533a | 561a |
| Total current assets | 10,055a | 4,570a |
| Property, plant and equipment, net | 22,675a | 5,791a |
| Goodwill | 6,822a | 2,842a |
| Intangibles, net | 1,117a | 218a |
| Prepaid pension asset | 635a | 29a |
| Other non-current assets | 2,455a | 601a |
| Total assets | 43,759a | 14,051a |
| Liabilities and equity | — | — |
| Current liabilities | — | — |
| Accounts payable | 3,290a | 1,728a |
| Accrued expenses | 715a | 278a |
| Accrued compensation and benefits | 882a | 438a |
| Current portion of debt | 1,053a | 78a |
| Other current liabilities | 1,393a | 484a |
| Total current liabilities | 7,333a | 3,006a |
| Non-current debt due after one year | 12,542a | 3,669a |
| Deferred tax liabilities | 3,600a | 280a |
| Pension liabilities and other postretirement benefits, net of current portion | 706a | 537a |
| Other non-current liabilities | 2,191a | 385a |
| Total liabilities | 26,372a | 7,877a |
| Equity | — | — |
| Preferred stock | | |
| Common stock | 1a | |
| Deferred shares | | |
| Treasury stock, at cost | -93a | -91a |
| Capital in excess of par value | 15,948a | 3,575a |
| Accumulated other comprehensive loss | -1,446a | -847a |
| Retained earnings | 2,950a | 3,521a |
| Total shareholders’ equity | 17,360a | 6,158a |
| Noncontrolling interests | 27a | 16a |
| Total equity | 17,387a | 6,174a |
| Total liabilities and equity | 43,759a | 14,051a |