| Total Revenue | | 2,059 | 2,095 | 2,164 | |
| Cost of Goods Sold Incl. D&A | | 1,429 | 1,420 | 1,328 |
| Gross Profit | | 630 | 675 | 836 |
| Selling, General and Administrative Excl. Other | | 70 | 61 | 50 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 0 | -52 |
| Operating Income | | 536 | 614 | 838 |
| Interest Expense | | 171 | 172 | 158 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1,184 | 379 | -1 |
| Net Income Before Taxes | | -819 | 63 | 681 |
| Income Taxes | | -196 | 24 | 161 |
| Consolidated Net Income | | -623 | 39 | 520 |
| Net Income From Continuing Operations | | -623 | 39 | 520 |
| Net Income | | -623 | 39 | 520 |
| EPS (Recurring) | | -6.32 | 0.40 | 5.21 |
| EPS (Basic, Before Extraordinaries) | | -6.32 | 0.40 | 5.21 |
| EPS (Diluted) | | -6.31 | 0.39 | 5.14 |
| EBITDA | | 159 | 1,050 | 1,579 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 55.05 | — |
| Price To Sales Ratio | | 0.93 | 1.00 | — |
| Gross Margin | | 30.60 | 32.22 | 38.63 |
| Operating Margin | | 26.03 | 29.31 | 38.72 |
| Net Margin | | -30.26 | 1.86 | 24.03 |
| Shares Outstanding | | 99 | 98 | 100 |
| Market Capitalization | | 1,925 | 2,104 | — |
| Operating Lease Expense | | — | — | — |
