| Total Revenue | | 3,344 | 3,309 | 3,114 | |
| Cost of Goods Sold Incl. D&A | | 2,619 | 2,544 | 2,369 |
| Gross Profit | | 725 | 765 | 746 |
| Selling, General and Administrative Excl. Other | | 628 | 523 | 139 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -313 | -147 | 258 |
| Operating Income | | 410 | 390 | 349 |
| Interest Expense | | 667 | 273 | 202 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -370 | 0 | 0 |
| Net Income Before Taxes | | 115 | 117 | 147 |
| Income Taxes | | 18 | 18 | 135 |
| Consolidated Net Income | | -76 | -78 | -168 |
| Net Income From Continuing Operations | | 97 | 99 | 13 |
| Net Income | | -76 | -78 | -168 |
| EPS (Recurring) | | -0.59 | -0.61 | -1.33 |
| EPS (Basic, Before Extraordinaries) | | -0.59 | -0.61 | -1.33 |
| EPS (Diluted) | | -0.59 | -0.61 | -1.33 |
| EBITDA | | 958 | 566 | 501 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.56 | 0.59 | — |
| Gross Margin | | 21.68 | 23.12 | 23.96 |
| Operating Margin | | 12.26 | 11.79 | 11.21 |
| Net Margin | | -2.27 | -2.36 | -5.39 |
| Shares Outstanding | | 128 | 127 | 126 |
| Market Capitalization | | 1,862 | 1,962 | — |
| Operating Lease Expense | | — | — | — |
