| Total Revenue | | 771 | 863 | 1,069 | |
| Cost of Goods Sold Incl. D&A | | 642 | 685 | 693 |
| Gross Profit | | 129 | 179 | 377 |
| Selling, General and Administrative Excl. Other | | 27 | 26 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 6 | 3 | 6 |
| Operating Income | | 96 | 150 | 337 |
| Interest Expense | | 144 | 147 | 169 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 128 | -23 | 46 |
| Net Income Before Taxes | | -175 | 26 | 131 |
| Income Taxes | | -31 | 7 | 36 |
| Consolidated Net Income | | -144 | 19 | 95 |
| Net Income From Continuing Operations | | -144 | 19 | 95 |
| Net Income | | -144 | 19 | 95 |
| EPS (Recurring) | | -1.19 | 0.13 | 0.69 |
| EPS (Basic, Before Extraordinaries) | | -1.19 | 0.13 | 0.69 |
| EPS (Diluted) | | -1.19 | 0.13 | 0.67 |
| EBITDA | | 392 | 596 | 792 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 36.46 | — |
| Price To Sales Ratio | | 1.16 | 0.69 | — |
| Gross Margin | | 16.73 | 20.74 | 35.27 |
| Operating Margin | | 12.45 | 17.38 | 31.52 |
| Net Margin | | -18.68 | 2.20 | 8.89 |
| Shares Outstanding | | 125 | 125 | 125 |
| Market Capitalization | | 898 | 593 | — |
| Operating Lease Expense | | — | — | — |
