| Total Revenue | | 394 | 1,059 | 1,177 | |
| Cost of Goods Sold Incl. D&A | | 449 | 831 | 865 |
| Gross Profit | | -55 | 228 | 312 |
| Selling, General and Administrative Excl. Other | | 80 | 66 | 51 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -199 | 0 | 0 |
| Operating Income | | 64 | 162 | 260 |
| Interest Expense | | 135 | 156 | 150 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 70 | 116 | 122 |
| Net Income Before Taxes | | -249 | -109 | -12 |
| Income Taxes | | 56 | 88 | 59 |
| Consolidated Net Income | | -530 | -432 | 173 |
| Net Income From Continuing Operations | | -305 | -198 | -71 |
| Net Income | | -530 | -432 | 173 |
| EPS (Recurring) | | -0.69 | -0.56 | 0.21 |
| EPS (Basic, Before Extraordinaries) | | -0.69 | -0.56 | 0.21 |
| EPS (Diluted) | | -0.69 | -0.56 | 0.22 |
| EBITDA | | 234 | 407 | 503 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 7.55 | 2.35 | — |
| Gross Margin | | -13.96 | 21.53 | 26.51 |
| Operating Margin | | 16.24 | 15.30 | 22.09 |
| Net Margin | | -134.52 | -40.79 | 14.70 |
| Shares Outstanding | | 747 | 769 | 805 |
| Market Capitalization | | 2,973 | 2,484 | — |
| Operating Lease Expense | | — | — | — |
