| Total Revenue | | 3,200 | 3,169 | 3,548 | |
| Cost of Goods Sold Incl. D&A | | 1,840 | 2,024 | 1,714 |
| Gross Profit | | 1,360 | 1,145 | 1,834 |
| Selling, General and Administrative Excl. Other | | 825 | 806 | 979 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 342 | 185 | 304 |
| Operating Income | | 193 | 154 | 551 |
| Interest Expense | | 336 | 395 | 304 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -111 | -88 | -148 |
| Net Income Before Taxes | | -90 | -153 | 395 |
| Income Taxes | | -166 | -54 | 76 |
| Consolidated Net Income | | 64 | -112 | 310 |
| Net Income From Continuing Operations | | 76 | -99 | 319 |
| Net Income | | 64 | -112 | 310 |
| EPS (Recurring) | | 0.91 | -1.61 | 4.71 |
| EPS (Basic, Before Extraordinaries) | | 0.91 | -1.61 | 4.71 |
| EPS (Diluted) | | 0.90 | -1.61 | 4.69 |
| EBITDA | | 608 | 565 | 949 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.19 | — | — |
| Price To Sales Ratio | | 0.30 | 0.33 | — |
| Gross Margin | | 42.50 | 36.13 | 51.69 |
| Operating Margin | | 6.03 | 4.86 | 15.53 |
| Net Margin | | 2.00 | -3.53 | 8.74 |
| Shares Outstanding | | 71 | 69 | 66 |
| Market Capitalization | | 971 | 1,056 | — |
| Operating Lease Expense | | — | — | — |
