| Total Revenue | | 7,587 | 7,643 | 8,732 | |
| Cost of Goods Sold Incl. D&A | | 6,694 | 7,248 | 8,335 |
| Gross Profit | | 893 | 396 | 397 |
| Selling, General and Administrative Excl. Other | | 164 | 166 | 163 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 591 | 127 | 140 |
| Operating Income | | 138 | 102 | 94 |
| Interest Expense | | 90 | 93 | 98 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | -20 | -31 |
| Net Income Before Taxes | | 47 | 29 | 27 |
| Income Taxes | | 17 | 6 | 6 |
| Consolidated Net Income | | 28 | 23 | 21 |
| Net Income From Continuing Operations | | 29 | 23 | 21 |
| Net Income | | 28 | 23 | 21 |
| EPS (Recurring) | | 0.20 | 0.15 | 0.13 |
| EPS (Basic, Before Extraordinaries) | | 0.20 | 0.15 | 0.13 |
| EPS (Diluted) | | 0.19 | 0.15 | 0.13 |
| EBITDA | | 268 | 256 | 257 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 39.42 | 30.27 | — |
| Price To Sales Ratio | | 0.11 | 0.07 | — |
| Gross Margin | | 11.77 | 5.18 | 4.55 |
| Operating Margin | | 1.82 | 1.33 | 1.08 |
| Net Margin | | 0.37 | 0.30 | 0.24 |
| Shares Outstanding | | 111 | 113 | 116 |
| Market Capitalization | | 831 | 513 | — |
| Operating Lease Expense | | — | — | — |
