| Total Revenue | | 778 | 768 | 763 | |
| Cost of Goods Sold Incl. D&A | | 859 | 755 | 354 |
| Gross Profit | | -81 | 14 | 409 |
| Selling, General and Administrative Excl. Other | | 74 | 73 | 70 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -294 | -195 | 180 |
| Operating Income | | 138 | 136 | 159 |
| Interest Expense | | 104 | 104 | 110 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -28 | -44 | -34 |
| Net Income Before Taxes | | 62 | 76 | 83 |
| Income Taxes | | 2 | 3 | 3 |
| Consolidated Net Income | | 40 | 48 | 52 |
| Net Income From Continuing Operations | | 60 | 73 | 80 |
| Net Income | | 40 | 48 | 52 |
| EPS (Recurring) | | 0.22 | 0.26 | 0.29 |
| EPS (Basic, Before Extraordinaries) | | 0.22 | 0.26 | 0.29 |
| EPS (Diluted) | | 0.16 | 0.18 | 0.28 |
| EBITDA | | 363 | 374 | 378 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 31.62 | 35.00 | — |
| Price To Sales Ratio | | 1.11 | 1.39 | — |
| Gross Margin | | -10.41 | 1.82 | 53.60 |
| Operating Margin | | 17.74 | 17.71 | 20.84 |
| Net Margin | | 5.14 | 6.25 | 6.82 |
| Shares Outstanding | | 171 | 169 | 165 |
| Market Capitalization | | 865 | 1,065 | — |
| Operating Lease Expense | | — | — | — |
