| Total Revenue | | 4,521 | 3,828 | 3,137 | |
| Cost of Goods Sold Incl. D&A | | 3,787 | 3,209 | 2,625 |
| Gross Profit | | 734 | 619 | 512 |
| Selling, General and Administrative Excl. Other | | 781 | 647 | 362 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -4 | 0 | 77 |
| Operating Income | | -44 | -28 | 73 |
| Interest Expense | | 88 | 74 | 68 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 20 | 15 | -35 |
| Net Income Before Taxes | | -153 | -117 | 39 |
| Income Taxes | | 25 | 22 | 21 |
| Consolidated Net Income | | -179 | -139 | 18 |
| Net Income From Continuing Operations | | -179 | -139 | 18 |
| Net Income | | -179 | -139 | 18 |
| EPS (Recurring) | | -1.54 | -1.21 | 0.17 |
| EPS (Basic, Before Extraordinaries) | | -1.54 | -1.21 | 0.17 |
| EPS (Diluted) | | -1.54 | -1.21 | 0.13 |
| EBITDA | | 48 | 50 | 190 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.09 | 1.00 | — |
| Gross Margin | | 16.24 | 16.17 | 16.32 |
| Operating Margin | | -0.97 | -0.73 | 2.33 |
| Net Margin | | -3.96 | -3.63 | 0.57 |
| Shares Outstanding | | 117 | 115 | 112 |
| Market Capitalization | | 4,926 | 3,840 | — |
| Operating Lease Expense | | — | — | — |
