| Total Revenue | | 4,453 | 4,180 | 3,331 | |
| Cost of Goods Sold Incl. D&A | | 2,890 | 2,752 | 2,358 |
| Gross Profit | | 1,564 | 1,428 | 973 |
| Selling, General and Administrative Excl. Other | | 870 | 801 | 523 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 317 | 276 | 203 |
| Operating Income | | 376 | 351 | 247 |
| Interest Expense | | 226 | 190 | 62 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | -34 | 187 |
| Net Income Before Taxes | | 172 | 195 | -2 |
| Income Taxes | | 32 | 48 | -296 |
| Consolidated Net Income | | 102 | 119 | 230 |
| Net Income From Continuing Operations | | 139 | 147 | 295 |
| Net Income | | 102 | 119 | 230 |
| EPS (Recurring) | | 0.90 | 1.15 | 3.36 |
| EPS (Basic, Before Extraordinaries) | | 0.90 | 1.15 | 3.36 |
| EPS (Diluted) | | 0.82 | 1.08 | 3.03 |
| EBITDA | | 856 | 817 | 357 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 48.05 | 58.31 | — |
| Price To Sales Ratio | | 0.65 | 1.02 | — |
| Gross Margin | | 35.12 | 34.16 | 29.21 |
| Operating Margin | | 8.44 | 8.40 | 7.42 |
| Net Margin | | 2.29 | 2.85 | 6.90 |
| Shares Outstanding | | 74 | 68 | 68 |
| Market Capitalization | | 2,916 | 4,282 | — |
| Operating Lease Expense | | — | — | — |
