| Total Revenue | | 3,971 | 3,224 | 2,323 | |
| Cost of Goods Sold Incl. D&A | | 1,282 | 1,048 | 845 |
| Gross Profit | | 2,689 | 2,177 | 1,478 |
| Selling, General and Administrative Excl. Other | | 893 | 980 | 1,102 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,355 | 1,284 | 992 |
| Operating Income | | 442 | -87 | -616 |
| Interest Expense | | 442 | 425 | 344 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -394 | -574 | -445 |
| Net Income Before Taxes | | 395 | 61 | -516 |
| Income Taxes | | 12 | 9 | 2 |
| Consolidated Net Income | | 383 | 52 | -518 |
| Net Income From Continuing Operations | | 383 | 52 | -518 |
| Net Income | | 383 | 52 | -518 |
| EPS (Recurring) | | 1.15 | 0.16 | -1.67 |
| EPS (Basic, Before Extraordinaries) | | 1.15 | 0.16 | -1.67 |
| EPS (Diluted) | | 1.10 | 0.15 | -1.67 |
| EBITDA | | 1,116 | 712 | -2 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 67.20 | 460.93 | — |
| Price To Sales Ratio | | 6.27 | 6.93 | — |
| Gross Margin | | 67.72 | 67.52 | 63.62 |
| Operating Margin | | 11.13 | -2.70 | -26.52 |
| Net Margin | | 9.64 | 1.61 | -22.30 |
| Shares Outstanding | | 337 | 323 | 310 |
| Market Capitalization | | 24,911 | 22,332 | — |
| Operating Lease Expense | | — | — | — |
