| Total Revenue | | 4,836 | 4,836 | 3,878 | |
| Cost of Goods Sold Incl. D&A | | 3,107 | 3,106 | 2,373 |
| Gross Profit | | 1,729 | 1,730 | 1,505 |
| Selling, General and Administrative Excl. Other | | 947 | 946 | 596 |
| Research and Development | | 61 | 61 | 49 |
| Other Operating Expense | | 81 | 275 | 204 |
| Operating Income | | 642 | 448 | 656 |
| Interest Expense | | 232 | 231 | 41 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 163 | 10 | -30 |
| Net Income Before Taxes | | 207 | 207 | 645 |
| Income Taxes | | 103 | 103 | 221 |
| Consolidated Net Income | | 105 | 104 | 424 |
| Net Income From Continuing Operations | | 105 | 104 | 424 |
| Net Income | | 105 | 104 | 424 |
| EPS (Recurring) | | 0.22 | 0.19 | 0.98 |
| EPS (Basic, Before Extraordinaries) | | 0.22 | 0.19 | 0.98 |
| EPS (Diluted) | | 0.22 | 0.19 | 0.98 |
| EBITDA | | 972 | 669 | 903 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 113.05 | 99.68 | — |
| Price To Sales Ratio | | 2.79 | 2.12 | — |
| Gross Margin | | 35.75 | 35.77 | 38.81 |
| Operating Margin | | 13.28 | 9.26 | 16.92 |
| Net Margin | | 2.17 | 2.15 | 10.93 |
| Shares Outstanding | | 542 | 542 | 431 |
| Market Capitalization | | 13,480 | 10,265 | — |
| Operating Lease Expense | | — | — | — |
