| Total Revenue | | 1,404 | 1,057 | 1,071 | |
| Cost of Goods Sold Incl. D&A | | 380 | 362 | 407 |
| Gross Profit | | 1,024 | 696 | 664 |
| Selling, General and Administrative Excl. Other | | 383 | 360 | 324 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 273 | 236 | 184 |
| Operating Income | | 367 | 100 | 156 |
| Interest Expense | | 354 | 336 | 339 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 367 | 100 | 156 |
| Income Taxes | | -3 | 11 | 36 |
| Consolidated Net Income | | 371 | 88 | 120 |
| Net Income From Continuing Operations | | 371 | 88 | 120 |
| Net Income | | 371 | 88 | 120 |
| EPS (Recurring) | | 1.78 | 0.40 | 0.66 |
| EPS (Basic, Before Extraordinaries) | | 1.78 | 0.40 | 0.66 |
| EPS (Diluted) | | 1.78 | 0.40 | 0.66 |
| EBITDA | | 436 | 163 | 194 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.57 | 46.07 | — |
| Price To Sales Ratio | | 3.26 | 3.75 | — |
| Gross Margin | | 72.93 | 65.85 | 62.00 |
| Operating Margin | | 26.14 | 9.46 | 14.57 |
| Net Margin | | 26.42 | 8.33 | 11.20 |
| Shares Outstanding | | 222 | 215 | 181 |
| Market Capitalization | | 4,573 | 3,962 | — |
| Operating Lease Expense | | — | — | — |
