| Total Revenue | | 1,085 | 1,079 | 1,039 | |
| Cost of Goods Sold Incl. D&A | | 1,124 | 1,063 | 787 |
| Gross Profit | | -41 | 16 | 252 |
| Selling, General and Administrative Excl. Other | | 37 | 37 | 36 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -190 | -128 | 129 |
| Operating Income | | 114 | 107 | 87 |
| Interest Expense | | 86 | 86 | 81 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -46 | -47 | -7 |
| Net Income Before Taxes | | 73 | 68 | 13 |
| Income Taxes | | 1 | 1 | -4 |
| Consolidated Net Income | | 67 | 63 | 16 |
| Net Income From Continuing Operations | | 71 | 67 | 17 |
| Net Income | | 67 | 63 | 16 |
| EPS (Recurring) | | 0.68 | 0.65 | 0.15 |
| EPS (Basic, Before Extraordinaries) | | 0.68 | 0.65 | 0.15 |
| EPS (Diluted) | | 0.68 | 0.64 | 0.15 |
| EBITDA | | 288 | 285 | 223 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.44 | 22.09 | — |
| Price To Sales Ratio | | 1.70 | 1.27 | — |
| Gross Margin | | -3.78 | 1.48 | 24.25 |
| Operating Margin | | 10.51 | 9.92 | 8.37 |
| Net Margin | | 6.18 | 5.84 | 1.54 |
| Shares Outstanding | | 92 | 97 | 102 |
| Market Capitalization | | 1,842 | 1,372 | — |
| Operating Lease Expense | | — | — | — |
