| Total Revenue | | 2,145 | 2,040 | 1,830 | |
| Cost of Goods Sold Incl. D&A | | 1,943 | 1,949 | 1,581 |
| Gross Profit | | 201 | 91 | 249 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 119 | 0 | 144 |
| Operating Income | | 83 | 91 | 105 |
| Interest Expense | | 70 | 70 | 80 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | -11 | -20 |
| Net Income Before Taxes | | 32 | 32 | 45 |
| Income Taxes | | 10 | 15 | 6 |
| Consolidated Net Income | | -15 | -19 | 3 |
| Net Income From Continuing Operations | | 22 | 17 | 39 |
| Net Income | | -15 | -19 | 3 |
| EPS (Recurring) | | -0.18 | -0.25 | 0.04 |
| EPS (Basic, Before Extraordinaries) | | -0.18 | -0.25 | 0.04 |
| EPS (Diluted) | | -0.18 | -0.25 | 0.04 |
| EBITDA | | 324 | 254 | 263 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.93 | 2.62 | — |
| Gross Margin | | 9.37 | 4.46 | 13.61 |
| Operating Margin | | 3.87 | 4.46 | 5.74 |
| Net Margin | | -0.70 | -0.93 | 0.16 |
| Shares Outstanding | | 77 | 75 | 73 |
| Market Capitalization | | 4,138 | 5,351 | — |
| Operating Lease Expense | | — | — | — |
