| Total Revenue | | 1,003 | 1,004 | 986 | |
| Cost of Goods Sold Incl. D&A | | 761 | 1,166 | 350 |
| Gross Profit | | 243 | -162 | 636 |
| Selling, General and Administrative Excl. Other | | 49 | 47 | 45 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 7 | -399 | 384 |
| Operating Income | | 187 | 190 | 207 |
| Interest Expense | | 271 | 267 | 229 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -16 | -65 | -30 |
| Net Income Before Taxes | | -69 | -11 | 8 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -26 | 16 | 24 |
| Net Income From Continuing Operations | | -69 | -11 | 8 |
| Net Income | | -26 | 16 | 24 |
| EPS (Recurring) | | -0.16 | 0.10 | 0.13 |
| EPS (Basic, Before Extraordinaries) | | -0.16 | 0.10 | 0.13 |
| EPS (Diluted) | | -0.16 | 0.10 | 0.13 |
| EBITDA | | 601 | 654 | 621 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 113.07 | — |
| Price To Sales Ratio | | 1.95 | 1.83 | — |
| Gross Margin | | 24.23 | -16.14 | 64.50 |
| Operating Margin | | 18.64 | 18.92 | 20.99 |
| Net Margin | | -2.59 | 1.59 | 2.43 |
| Shares Outstanding | | 167 | 167 | 167 |
| Market Capitalization | | 1,956 | 1,835 | — |
| Operating Lease Expense | | — | — | — |
