| Total Revenue | | 709 | 720 | 892 | |
| Cost of Goods Sold Incl. D&A | | 466 | 302 | 582 |
| Gross Profit | | 243 | 418 | 309 |
| Selling, General and Administrative Excl. Other | | 21 | 18 | 21 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 52 | 263 | -19 |
| Operating Income | | 171 | 137 | 307 |
| Interest Expense | | 130 | 0 | 183 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -42 | -41 | -14 |
| Net Income Before Taxes | | 34 | -25 | 141 |
| Income Taxes | | 2 | 2 | 11 |
| Consolidated Net Income | | 31 | -26 | 131 |
| Net Income From Continuing Operations | | 31 | -26 | 131 |
| Net Income | | 31 | -26 | 131 |
| EPS (Recurring) | | 0.24 | -0.20 | 1.01 |
| EPS (Basic, Before Extraordinaries) | | 0.24 | -0.20 | 1.01 |
| EPS (Diluted) | | 0.24 | -0.20 | 1.01 |
| EBITDA | | 446 | 421 | 560 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 45.04 | — | — |
| Price To Sales Ratio | | 2.03 | 1.44 | — |
| Gross Margin | | 34.27 | 58.06 | 34.64 |
| Operating Margin | | 24.12 | 19.03 | 34.42 |
| Net Margin | | 4.37 | -3.61 | 14.69 |
| Shares Outstanding | | 133 | 133 | 129 |
| Market Capitalization | | 1,438 | 1,039 | — |
| Operating Lease Expense | | — | — | — |
