| Total Revenue | | 490 | 501 | 531 | |
| Cost of Goods Sold Incl. D&A | | 398 | 407 | 454 |
| Gross Profit | | 91 | 94 | 77 |
| Selling, General and Administrative Excl. Other | | 23 | 36 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 36 | 6 | -1 |
| Operating Income | | 32 | 52 | 79 |
| Interest Expense | | 237 | 240 | 261 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -289 | -225 | -159 |
| Net Income Before Taxes | | 85 | 37 | -23 |
| Income Taxes | | 7 | 14 | 10 |
| Consolidated Net Income | | 61 | 5 | -33 |
| Net Income From Continuing Operations | | 79 | 24 | -34 |
| Net Income | | 61 | 5 | -33 |
| EPS (Recurring) | | 0.12 | -0.28 | -0.56 |
| EPS (Basic, Before Extraordinaries) | | 0.12 | -0.28 | -0.56 |
| EPS (Diluted) | | 0.12 | -0.28 | -0.56 |
| EBITDA | | 453 | 410 | 386 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 91.00 | — | — |
| Price To Sales Ratio | | 3.10 | 2.66 | — |
| Gross Margin | | 18.57 | 18.76 | 14.50 |
| Operating Margin | | 6.53 | 10.38 | 14.88 |
| Net Margin | | 12.45 | 1.00 | -6.21 |
| Shares Outstanding | | 139 | 138 | 138 |
| Market Capitalization | | 1,518 | 1,334 | — |
| Operating Lease Expense | | — | — | — |
