| Total Revenue | | 986 | 960 | 906 | |
| Cost of Goods Sold Incl. D&A | | 924 | 915 | 484 |
| Gross Profit | | 62 | 46 | 422 |
| Selling, General and Administrative Excl. Other | | 55 | 54 | 52 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -80 | -83 | 291 |
| Operating Income | | 86 | 75 | 79 |
| Interest Expense | | 50 | 49 | 48 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -3 | -3 | -11 |
| Net Income Before Taxes | | 38 | 25 | 42 |
| Income Taxes | | 0 | 0 | -1 |
| Consolidated Net Income | | 38 | 25 | 43 |
| Net Income From Continuing Operations | | 38 | 25 | 43 |
| Net Income | | 38 | 25 | 43 |
| EPS (Recurring) | | 0.14 | 0.04 | 0.14 |
| EPS (Basic, Before Extraordinaries) | | 0.14 | 0.04 | 0.14 |
| EPS (Diluted) | | 0.14 | 0.04 | 0.14 |
| EBITDA | | 224 | 212 | 214 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 85.07 | 211.35 | — |
| Price To Sales Ratio | | 2.27 | 1.81 | — |
| Gross Margin | | 6.29 | 4.79 | 46.58 |
| Operating Margin | | 8.72 | 7.81 | 8.72 |
| Net Margin | | 3.85 | 2.60 | 4.75 |
| Shares Outstanding | | 188 | 194 | 202 |
| Market Capitalization | | 2,239 | 1,734 | — |
| Operating Lease Expense | | — | — | — |
