| Total Revenue | | 1,876 | 1,837 | 1,557 | |
| Cost of Goods Sold Incl. D&A | | 1,479 | 1,523 | 1,262 |
| Gross Profit | | 397 | 313 | 295 |
| Selling, General and Administrative Excl. Other | | 112 | 0 | 191 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 193 | 224 | 0 |
| Operating Income | | 93 | 89 | 104 |
| Interest Expense | | 61 | 59 | 54 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 19 | 17 | 29 |
| Net Income Before Taxes | | 12 | 13 | 21 |
| Income Taxes | | 6 | 5 | 8 |
| Consolidated Net Income | | 6 | 8 | 14 |
| Net Income From Continuing Operations | | 6 | 8 | 14 |
| Net Income | | 6 | 8 | 14 |
| EPS (Recurring) | | 0.12 | 0.12 | 0.23 |
| EPS (Basic, Before Extraordinaries) | | 0.12 | 0.12 | 0.23 |
| EPS (Diluted) | | 0.12 | 0.12 | 0.23 |
| EBITDA | | 406 | 394 | 322 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 724.83 | 816.17 | — |
| Price To Sales Ratio | | 2.97 | 3.36 | — |
| Gross Margin | | 21.16 | 17.04 | 18.95 |
| Operating Margin | | 4.96 | 4.84 | 6.68 |
| Net Margin | | 0.32 | 0.44 | 0.90 |
| Shares Outstanding | | 64 | 63 | 60 |
| Market Capitalization | | 5,567 | 6,170 | — |
| Operating Lease Expense | | — | — | — |
