| Total Revenue | | 3,880 | 3,798 | 1,716 | |
| Cost of Goods Sold Incl. D&A | | 2,510 | 2,464 | 1,090 |
| Gross Profit | | 1,371 | 1,335 | 627 |
| Selling, General and Administrative Excl. Other | | 996 | 1,017 | 507 |
| Research and Development | | 67 | 100 | 0 |
| Other Operating Expense | | 18 | 28 | 1 |
| Operating Income | | 290 | 189 | 118 |
| Interest Expense | | 75 | 108 | 19 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | 147 | 4 |
| Net Income Before Taxes | | 214 | -65 | 95 |
| Income Taxes | | 46 | -15 | 11 |
| Consolidated Net Income | | 167 | -50 | 85 |
| Net Income From Continuing Operations | | 168 | -50 | 85 |
| Net Income | | 167 | -50 | 85 |
| EPS (Recurring) | | 3.23 | -0.98 | 2.67 |
| EPS (Basic, Before Extraordinaries) | | 3.23 | -0.98 | 2.67 |
| EPS (Diluted) | | 3.22 | -0.99 | 2.65 |
| EBITDA | | 557 | 302 | 204 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 41.17 | — | — |
| Price To Sales Ratio | | 1.78 | 2.06 | — |
| Gross Margin | | 35.34 | 35.15 | 36.54 |
| Operating Margin | | 7.47 | 4.98 | 6.88 |
| Net Margin | | 4.30 | -1.32 | 4.95 |
| Shares Outstanding | | 52 | 52 | 32 |
| Market Capitalization | | 6,894 | 7,835 | — |
| Operating Lease Expense | | — | — | — |
