| Total Revenue | | 5,302 | 5,163 | 4,638 | |
| Cost of Goods Sold Incl. D&A | | 3,489 | 3,267 | 2,975 |
| Gross Profit | | 1,812 | 1,897 | 1,663 |
| Selling, General and Administrative Excl. Other | | 716 | 753 | 569 |
| Research and Development | | 3 | 0 | 5 |
| Other Operating Expense | | 456 | 543 | 604 |
| Operating Income | | 639 | 600 | 485 |
| Interest Expense | | 463 | 473 | 487 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -16 | -21 | 4 |
| Net Income Before Taxes | | 194 | 148 | -6 |
| Income Taxes | | 5 | 3 | 22 |
| Consolidated Net Income | | 230 | 185 | 44 |
| Net Income From Continuing Operations | | 188 | 145 | -28 |
| Net Income | | 230 | 185 | 44 |
| EPS (Recurring) | | 0.58 | 0.45 | 0.10 |
| EPS (Basic, Before Extraordinaries) | | 0.58 | 0.45 | 0.10 |
| EPS (Diluted) | | 0.58 | 0.45 | 0.10 |
| EBITDA | | 1,201 | 1,163 | 1,022 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.53 | 16.82 | — |
| Price To Sales Ratio | | 0.41 | 0.59 | — |
| Gross Margin | | 34.18 | 36.74 | 35.86 |
| Operating Margin | | 12.05 | 11.62 | 10.46 |
| Net Margin | | 4.34 | 3.58 | 0.95 |
| Shares Outstanding | | 390 | 401 | 432 |
| Market Capitalization | | 2,157 | 3,036 | — |
| Operating Lease Expense | | — | — | — |
