| Total Revenue | | 397 | 439 | 612 | |
| Cost of Goods Sold Incl. D&A | | 184 | 200 | 566 |
| Gross Profit | | 214 | 239 | 45 |
| Selling, General and Administrative Excl. Other | | 21 | 23 | 21 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 165 | 178 | 207 |
| Operating Income | | 31 | 38 | -182 |
| Interest Expense | | 15 | 16 | 24 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 14 | -12 | -13 |
| Net Income Before Taxes | | 1 | 34 | -194 |
| Income Taxes | | 1 | 8 | -46 |
| Consolidated Net Income | | 0 | 25 | -148 |
| Net Income From Continuing Operations | | 0 | 25 | -148 |
| Net Income | | 0 | 25 | -148 |
| EPS (Recurring) | | 0.01 | 0.37 | -1.95 |
| EPS (Basic, Before Extraordinaries) | | 0.01 | 0.37 | -1.95 |
| EPS (Diluted) | | -0.01 | 0.35 | -1.95 |
| EBITDA | | 156 | 195 | 314 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 17.48 | — |
| Price To Sales Ratio | | 1.56 | 0.96 | — |
| Gross Margin | | 53.90 | 54.44 | 7.35 |
| Operating Margin | | 7.81 | 8.66 | -29.74 |
| Net Margin | | 0.00 | 5.69 | -24.18 |
| Shares Outstanding | | 67 | 69 | 76 |
| Market Capitalization | | 620 | 423 | — |
| Operating Lease Expense | | — | — | — |
