| Total Revenue | | 3,667 | 3,589 | 3,720 | |
| Cost of Goods Sold Incl. D&A | | 2,870 | 2,680 | 3,009 |
| Gross Profit | | 796 | 909 | 710 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 460 | 446 | 386 |
| Operating Income | | 335 | 463 | 325 |
| Interest Expense | | 224 | 220 | 133 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 71 | 40 | -88 |
| Net Income Before Taxes | | 42 | 203 | 280 |
| Income Taxes | | 26 | 58 | 30 |
| Consolidated Net Income | | -45 | 80 | 164 |
| Net Income From Continuing Operations | | 16 | 145 | 250 |
| Net Income | | -45 | 80 | 164 |
| EPS (Recurring) | | -0.46 | 1.10 | 2.43 |
| EPS (Basic, Before Extraordinaries) | | -0.46 | 1.10 | 2.43 |
| EPS (Diluted) | | -0.47 | 0.93 | 2.39 |
| EBITDA | | 725 | 869 | 798 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 42.71 | — |
| Price To Sales Ratio | | 1.12 | 0.81 | — |
| Gross Margin | | 21.71 | 25.33 | 19.09 |
| Operating Margin | | 9.14 | 12.90 | 8.74 |
| Net Margin | | -1.23 | 2.23 | 4.41 |
| Shares Outstanding | | 77 | 73 | 67 |
| Market Capitalization | | 4,095 | 2,900 | — |
| Operating Lease Expense | | — | — | — |