| Total Revenue | | 1,459 | 1,347 | 1,148 | |
| Cost of Goods Sold Incl. D&A | | 1,144 | 1,050 | 893 |
| Gross Profit | | 315 | 297 | 255 |
| Selling, General and Administrative Excl. Other | | 151 | 160 | 128 |
| Research and Development | | 41 | 35 | 34 |
| Other Operating Expense | | 17 | 0 | 0 |
| Operating Income | | 106 | 102 | 93 |
| Interest Expense | | 101 | 81 | 56 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -83 | -37 | -30 |
| Net Income Before Taxes | | 88 | 57 | 67 |
| Income Taxes | | 140 | 75 | 33 |
| Consolidated Net Income | | -325 | -35 | 25 |
| Net Income From Continuing Operations | | -52 | -18 | 35 |
| Net Income | | -325 | -35 | 25 |
| EPS (Recurring) | | -1.18 | -0.13 | 0.09 |
| EPS (Basic, Before Extraordinaries) | | -1.18 | -0.13 | 0.09 |
| EPS (Diluted) | | -1.21 | -0.13 | 0.09 |
| EBITDA | | 516 | 413 | 338 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.64 | 1.69 | — |
| Gross Margin | | 21.59 | 22.05 | 22.21 |
| Operating Margin | | 7.27 | 7.57 | 8.10 |
| Net Margin | | -22.28 | -2.60 | 2.18 |
| Shares Outstanding | | 274 | 269 | 266 |
| Market Capitalization | | 2,398 | 2,276 | — |
| Operating Lease Expense | | — | — | — |
