| Total Revenue | | 4,443 | 4,442 | 4,447 | |
| Cost of Goods Sold Incl. D&A | | 1,872 | 1,881 | 1,958 |
| Gross Profit | | 2,569 | 2,561 | 2,489 |
| Selling, General and Administrative Excl. Other | | 1,832 | 1,835 | 1,976 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 4 | 7 | 13 |
| Operating Income | | 734 | 720 | 500 |
| Interest Expense | | 661 | 656 | 628 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 596 | 716 | 532 |
| Net Income Before Taxes | | -524 | -653 | -660 |
| Income Taxes | | -81 | -98 | 0 |
| Consolidated Net Income | | -498 | -611 | -689 |
| Net Income From Continuing Operations | | -443 | -554 | -660 |
| Net Income | | -498 | -611 | -689 |
| EPS (Recurring) | | -2.48 | -3.06 | -3.47 |
| EPS (Basic, Before Extraordinaries) | | -2.48 | -3.06 | -3.47 |
| EPS (Diluted) | | -2.48 | -3.06 | -3.47 |
| EBITDA | | 1,031 | 909 | 936 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.24 | — | — |
| Gross Margin | | 57.82 | 57.65 | 55.97 |
| Operating Margin | | 16.52 | 16.21 | 11.24 |
| Net Margin | | -11.21 | -13.76 | -15.49 |
| Shares Outstanding | | 200 | 200 | 198 |
| Market Capitalization | | 1,072 | — | — |
| Operating Lease Expense | | — | — | — |
