| Total Revenue | | 730 | 729 | 732 | |
| Cost of Goods Sold Incl. D&A | | 862 | 785 | 472 |
| Gross Profit | | -132 | -56 | 260 |
| Selling, General and Administrative Excl. Other | | 33 | 33 | 32 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -223 | -150 | 124 |
| Operating Income | | 60 | 61 | 103 |
| Interest Expense | | 124 | 81 | 83 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -69 | -9 | -9 |
| Net Income Before Taxes | | -17 | -11 | 30 |
| Income Taxes | | 1 | 1 | -9 |
| Consolidated Net Income | | -13 | -8 | 44 |
| Net Income From Continuing Operations | | -19 | -12 | 39 |
| Net Income | | -13 | -8 | 44 |
| EPS (Recurring) | | -0.28 | -0.22 | 0.24 |
| EPS (Basic, Before Extraordinaries) | | -0.28 | -0.22 | 0.24 |
| EPS (Diluted) | | -0.28 | -0.22 | 0.19 |
| EBITDA | | 313 | 219 | 259 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.96 | 0.71 | — |
| Gross Margin | | -18.08 | -7.68 | 35.52 |
| Operating Margin | | 8.22 | 8.37 | 14.07 |
| Net Margin | | -1.78 | -1.10 | 6.01 |
| Shares Outstanding | | 106 | 107 | 106 |
| Market Capitalization | | 703 | 521 | — |
| Operating Lease Expense | | — | — | — |
