| Total Revenue | | 4,653 | 4,379 | 3,763 | |
| Cost of Goods Sold Incl. D&A | | 3,351 | 3,183 | 2,845 |
| Gross Profit | | 1,302 | 1,196 | 918 |
| Selling, General and Administrative Excl. Other | | 994 | 942 | 700 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | -43 | 0 |
| Operating Income | | 308 | 297 | 218 |
| Interest Expense | | 292 | 285 | 269 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -44 | -42 | -56 |
| Net Income Before Taxes | | 60 | 54 | 5 |
| Income Taxes | | 1 | 14 | 3 |
| Consolidated Net Income | | 59 | 40 | 3 |
| Net Income From Continuing Operations | | 59 | 40 | 2 |
| Net Income | | 59 | 40 | 3 |
| EPS (Recurring) | | 0.09 | 0.00 | -0.15 |
| EPS (Basic, Before Extraordinaries) | | 0.09 | 0.00 | -0.15 |
| EPS (Diluted) | | 0.09 | 0.00 | -0.15 |
| EBITDA | | 742 | 704 | 607 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 292.44 | — | — |
| Price To Sales Ratio | | 1.43 | — | — |
| Gross Margin | | 27.98 | 27.31 | 24.40 |
| Operating Margin | | 6.62 | 6.78 | 5.79 |
| Net Margin | | 1.27 | 0.91 | 0.08 |
| Shares Outstanding | | 253 | 266 | 251 |
| Market Capitalization | | 6,659 | — | — |
| Operating Lease Expense | | — | — | — |
