| Total Revenue | | 2,371 | 2,260 | 2,071 | |
| Cost of Goods Sold Incl. D&A | | 2,143 | 2,220 | 1,654 |
| Gross Profit | | 226 | 40 | 417 |
| Selling, General and Administrative Excl. Other | | 42 | 0 | 101 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 14 | -128 | 179 |
| Operating Income | | 170 | 168 | 137 |
| Interest Expense | | 82 | 86 | 128 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 32 | 33 | 43 |
| Net Income Before Taxes | | 79 | 49 | -34 |
| Income Taxes | | -23 | -22 | 2 |
| Consolidated Net Income | | 101 | 70 | -38 |
| Net Income From Continuing Operations | | 102 | 71 | -36 |
| Net Income | | 101 | 70 | -38 |
| EPS (Recurring) | | 0.58 | 0.42 | -0.29 |
| EPS (Basic, Before Extraordinaries) | | 0.58 | 0.42 | -0.29 |
| EPS (Diluted) | | 0.58 | 0.42 | -0.29 |
| EBITDA | | 363 | 322 | 315 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 80.21 | 112.05 | — |
| Price To Sales Ratio | | 3.67 | 3.46 | — |
| Gross Margin | | 9.53 | 1.77 | 20.14 |
| Operating Margin | | 7.17 | 7.43 | 6.62 |
| Net Margin | | 4.26 | 3.10 | -1.83 |
| Shares Outstanding | | 187 | 166 | 131 |
| Market Capitalization | | 8,699 | 7,812 | — |
| Operating Lease Expense | | — | — | — |