| Total Revenue | | 1,009 | 1,015 | 918 | |
| Cost of Goods Sold Incl. D&A | | 797 | 628 | 430 |
| Gross Profit | | 212 | 387 | 488 |
| Selling, General and Administrative Excl. Other | | 24 | 32 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 21 | 188 | 295 |
| Operating Income | | 167 | 168 | 165 |
| Interest Expense | | 215 | 216 | 220 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 124 | 128 | 144 |
| Net Income Before Taxes | | -172 | -177 | -199 |
| Income Taxes | | -4 | -2 | -1 |
| Consolidated Net Income | | -183 | -197 | -194 |
| Net Income From Continuing Operations | | -168 | -175 | -198 |
| Net Income | | -183 | -197 | -194 |
| EPS (Recurring) | | -0.71 | -0.77 | -0.79 |
| EPS (Basic, Before Extraordinaries) | | -0.71 | -0.77 | -0.79 |
| EPS (Diluted) | | -0.71 | -0.77 | -0.78 |
| EBITDA | | 396 | 405 | 327 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 6.04 | 4.67 | — |
| Gross Margin | | 21.01 | 38.13 | 53.16 |
| Operating Margin | | 16.55 | 16.55 | 17.97 |
| Net Margin | | -18.14 | -19.41 | -21.13 |
| Shares Outstanding | | 258 | 257 | 245 |
| Market Capitalization | | 6,097 | 4,744 | — |
| Operating Lease Expense | | — | — | — |
