| Total Revenue | | 3,162 | 3,075 | 3,400 | |
| Cost of Goods Sold Incl. D&A | | 1,948 | 1,901 | 2,245 |
| Gross Profit | | 1,213 | 1,174 | 1,155 |
| Selling, General and Administrative Excl. Other | | 898 | 911 | 1,117 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 22 |
| Operating Income | | 314 | 263 | 15 |
| Interest Expense | | 310 | 392 | 435 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -84 | -77 | 0 |
| Net Income Before Taxes | | 3 | -52 | -420 |
| Income Taxes | | 430 | 414 | 38 |
| Consolidated Net Income | | -441 | -479 | -451 |
| Net Income From Continuing Operations | | -427 | -467 | -458 |
| Net Income | | -441 | -479 | -451 |
| EPS (Recurring) | | -0.30 | -1.03 | -0.84 |
| EPS (Basic, Before Extraordinaries) | | -0.30 | -1.03 | -0.84 |
| EPS (Diluted) | | -0.30 | -1.03 | -0.83 |
| EBITDA | | 1,319 | 1,236 | 1,137 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.01 | 0.08 | — |
| Gross Margin | | 38.36 | 38.18 | 33.97 |
| Operating Margin | | 9.93 | 8.55 | 0.44 |
| Net Margin | | -13.95 | -15.58 | -13.26 |
| Shares Outstanding | | 1,066 | 88 | 541 |
| Market Capitalization | | 3,187 | 256 | — |
| Operating Lease Expense | | — | — | — |
