| Total Revenue | | 1,351 | 1,350 | 1,369 | |
| Cost of Goods Sold Incl. D&A | | 989 | 1,362 | 985 |
| Gross Profit | | 362 | -12 | 384 |
| Selling, General and Administrative Excl. Other | | 49 | 48 | 55 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 184 | -186 | 179 |
| Operating Income | | 128 | 126 | 150 |
| Interest Expense | | 78 | 112 | 105 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -6 | -24 |
| Net Income Before Taxes | | 35 | 30 | 70 |
| Income Taxes | | 1 | 1 | 2 |
| Consolidated Net Income | | 32 | 29 | 68 |
| Net Income From Continuing Operations | | 34 | 29 | 68 |
| Net Income | | 32 | 29 | 68 |
| EPS (Recurring) | | 0.05 | 0.01 | 0.27 |
| EPS (Basic, Before Extraordinaries) | | 0.05 | 0.01 | 0.27 |
| EPS (Diluted) | | 0.05 | 0.01 | 0.27 |
| EBITDA | | 328 | 318 | 359 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 228.60 | 503.38 | — |
| Price To Sales Ratio | | 1.26 | 0.83 | — |
| Gross Margin | | 26.79 | -0.89 | 28.05 |
| Operating Margin | | 9.47 | 9.33 | 10.96 |
| Net Margin | | 2.37 | 2.15 | 4.97 |
| Shares Outstanding | | 149 | 150 | 153 |
| Market Capitalization | | 1,703 | 1,118 | — |
| Operating Lease Expense | | — | — | — |
