| Total Revenue | | 565 | 565 | 570 | |
| Cost of Goods Sold Incl. D&A | | 518 | 682 | 234 |
| Gross Profit | | 47 | -117 | 336 |
| Selling, General and Administrative Excl. Other | | 31 | 31 | 35 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -60 | -228 | 227 |
| Operating Income | | 77 | 79 | 74 |
| Interest Expense | | 127 | 128 | 123 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 36 | 35 | 30 |
| Net Income Before Taxes | | -86 | -84 | -79 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -86 | -84 | -79 |
| Net Income From Continuing Operations | | -86 | -84 | -79 |
| Net Income | | -86 | -84 | -79 |
| EPS (Recurring) | | -0.70 | -0.67 | -0.64 |
| EPS (Basic, Before Extraordinaries) | | -0.70 | -0.67 | -0.64 |
| EPS (Diluted) | | -0.70 | -0.67 | -0.64 |
| EBITDA | | 272 | 271 | 222 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.98 | 1.83 | — |
| Gross Margin | | 8.32 | -20.71 | 58.95 |
| Operating Margin | | 13.63 | 13.98 | 12.98 |
| Net Margin | | -15.22 | -14.87 | -13.86 |
| Shares Outstanding | | 125 | 124 | 124 |
| Market Capitalization | | 1,118 | 1,034 | — |
| Operating Lease Expense | | — | — | — |
