| Total Revenue | | 1,983 | 1,944 | 1,802 | |
| Cost of Goods Sold Incl. D&A | | 1,588 | 1,577 | 1,459 |
| Gross Profit | | 395 | 367 | 343 |
| Selling, General and Administrative Excl. Other | | 172 | 0 | 223 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 66 | 226 | 0 |
| Operating Income | | 156 | 142 | 121 |
| Interest Expense | | 153 | 158 | 167 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 9 | 12 | -17 |
| Net Income Before Taxes | | -7 | -28 | -29 |
| Income Taxes | | 10 | 3 | -1 |
| Consolidated Net Income | | -17 | -31 | -29 |
| Net Income From Continuing Operations | | -17 | -31 | -29 |
| Net Income | | -17 | -31 | -29 |
| EPS (Recurring) | | -0.08 | -0.14 | -0.12 |
| EPS (Basic, Before Extraordinaries) | | -0.08 | -0.14 | -0.12 |
| EPS (Diluted) | | -0.08 | -0.14 | -0.12 |
| EBITDA | | 366 | 398 | 381 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.29 | 0.67 | — |
| Gross Margin | | 19.92 | 18.88 | 19.03 |
| Operating Margin | | 7.87 | 7.30 | 6.71 |
| Net Margin | | -0.86 | -1.59 | -1.61 |
| Shares Outstanding | | 227 | 227 | 234 |
| Market Capitalization | | 2,558 | 1,308 | — |
| Operating Lease Expense | | — | — | — |
