| Total Revenue | | 5,184 | 5,047 | 4,981 | |
| Cost of Goods Sold Incl. D&A | | 2,237 | 2,186 | 2,146 |
| Gross Profit | | 2,947 | 2,861 | 2,835 |
| Selling, General and Administrative Excl. Other | | 2,579 | 2,086 | 836 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -260 | 214 | 1,302 |
| Operating Income | | 628 | 561 | 697 |
| Interest Expense | | 777 | 311 | 329 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -404 | 75 | 232 |
| Net Income Before Taxes | | 255 | 175 | 136 |
| Income Taxes | | 46 | 76 | 76 |
| Consolidated Net Income | | 199 | 81 | 47 |
| Net Income From Continuing Operations | | 209 | 99 | 60 |
| Net Income | | 199 | 81 | 47 |
| EPS (Recurring) | | 2.26 | 0.90 | 0.46 |
| EPS (Basic, Before Extraordinaries) | | 2.26 | 0.90 | 0.46 |
| EPS (Diluted) | | 2.23 | 0.89 | 0.46 |
| EBITDA | | 1,309 | 759 | 733 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.65 | 50.28 | — |
| Price To Sales Ratio | | 0.82 | 0.80 | — |
| Gross Margin | | 56.85 | 56.69 | 56.92 |
| Operating Margin | | 12.11 | 11.12 | 13.99 |
| Net Margin | | 3.84 | 1.60 | 0.94 |
| Shares Outstanding | | 81 | 90 | 102 |
| Market Capitalization | | 4,271 | 4,028 | — |
| Operating Lease Expense | | — | — | — |
