| Total Revenue | | 3,035 | 2,885 | 2,637 | |
| Cost of Goods Sold Incl. D&A | | 2,773 | 2,639 | 2,417 |
| Gross Profit | | 262 | 247 | 221 |
| Selling, General and Administrative Excl. Other | | 129 | 126 | 107 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 28 | 27 |
| Operating Income | | 109 | 93 | 87 |
| Interest Expense | | 72 | 78 | 91 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 7 | 0 | 0 |
| Net Income Before Taxes | | 28 | 15 | -3 |
| Income Taxes | | -3 | -8 | 3 |
| Consolidated Net Income | | 30 | 22 | -7 |
| Net Income From Continuing Operations | | 30 | 23 | -7 |
| Net Income | | 30 | 22 | -7 |
| EPS (Recurring) | | 0.34 | 0.25 | -0.08 |
| EPS (Basic, Before Extraordinaries) | | 0.34 | 0.25 | -0.08 |
| EPS (Diluted) | | 0.34 | 0.25 | -0.08 |
| EBITDA | | 235 | 232 | 243 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 87.56 | 103.76 | — |
| Price To Sales Ratio | | 0.99 | 0.81 | — |
| Gross Margin | | 8.63 | 8.56 | 8.38 |
| Operating Margin | | 3.59 | 3.22 | 3.30 |
| Net Margin | | 0.99 | 0.76 | -0.27 |
| Shares Outstanding | | 101 | 90 | 83 |
| Market Capitalization | | 3,007 | 2,335 | — |
| Operating Lease Expense | | — | — | — |
