| Total Revenue | | 4,002 | 3,746 | 2,757 | |
| Cost of Goods Sold Incl. D&A | | 3,551 | 3,193 | 2,028 |
| Gross Profit | | 452 | 554 | 729 |
| Selling, General and Administrative Excl. Other | | 274 | 287 | 245 |
| Research and Development | | 30 | 34 | 41 |
| Other Operating Expense | | 221 | 0 | -9 |
| Operating Income | | -73 | 232 | 452 |
| Interest Expense | | 109 | 108 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 142 | 199 | -58 |
| Net Income Before Taxes | | -326 | -74 | 481 |
| Income Taxes | | 43 | 86 | 137 |
| Consolidated Net Income | | -376 | -165 | 344 |
| Net Income From Continuing Operations | | -369 | -160 | 344 |
| Net Income | | -376 | -165 | 344 |
| EPS (Recurring) | | -3.78 | -1.66 | 3.43 |
| EPS (Basic, Before Extraordinaries) | | -3.78 | -1.66 | 3.43 |
| EPS (Diluted) | | -3.78 | -1.66 | 3.43 |
| EBITDA | | 515 | 659 | 907 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.87 | 0.58 | — |
| Gross Margin | | 11.29 | 14.79 | 26.44 |
| Operating Margin | | -1.82 | 6.19 | 16.39 |
| Net Margin | | -9.40 | -4.40 | 12.48 |
| Shares Outstanding | | 100 | 99 | 99 |
| Market Capitalization | | 3,497 | 2,187 | — |
| Operating Lease Expense | | — | — | — |
