| Total Revenue | | 6,676 | 6,664 | 5,153 | |
| Cost of Goods Sold Incl. D&A | | 4,704 | 4,537 | 3,531 |
| Gross Profit | | 1,972 | 2,144 | 1,622 |
| Selling, General and Administrative Excl. Other | | 1,401 | 1,392 | 1,051 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 45 | 2 | 6 |
| Operating Income | | 526 | 752 | 564 |
| Interest Expense | | 322 | 327 | 340 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 70 | 280 | 204 |
| Net Income Before Taxes | | 134 | 145 | 21 |
| Income Taxes | | 60 | 65 | 33 |
| Consolidated Net Income | | 59 | 60 | -16 |
| Net Income From Continuing Operations | | 74 | 80 | -13 |
| Net Income | | 59 | 60 | -16 |
| EPS (Recurring) | | 0.16 | 0.16 | -0.07 |
| EPS (Basic, Before Extraordinaries) | | 0.16 | 0.16 | -0.07 |
| EPS (Diluted) | | 0.16 | 0.16 | -0.07 |
| EBITDA | | 1,079 | 1,082 | 694 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 151.69 | 102.19 | — |
| Price To Sales Ratio | | 1.32 | 0.92 | — |
| Gross Margin | | 29.54 | 32.17 | 31.48 |
| Operating Margin | | 7.88 | 11.28 | 10.95 |
| Net Margin | | 0.88 | 0.90 | -0.31 |
| Shares Outstanding | | 364 | 374 | 242 |
| Market Capitalization | | 8,834 | 6,115 | — |
| Operating Lease Expense | | — | — | — |
