| Total Revenue | | 4,280 | 2,077 | 2,106 | |
| Cost of Goods Sold Incl. D&A | | 1,541 | 922 | 703 |
| Gross Profit | | 2,738 | 1,155 | 1,403 |
| Selling, General and Administrative Excl. Other | | 2,519 | 1,302 | 1,222 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -137 | -323 | 0 |
| Operating Income | | 358 | 177 | 181 |
| Interest Expense | | 103 | 48 | 43 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | 0 | -4 |
| Net Income Before Taxes | | 299 | 152 | 141 |
| Income Taxes | | 78 | 33 | 43 |
| Consolidated Net Income | | 195 | 107 | 83 |
| Net Income From Continuing Operations | | 222 | 119 | 98 |
| Net Income | | 195 | 107 | 83 |
| EPS (Recurring) | | 0.76 | 0.42 | 0.34 |
| EPS (Basic, Before Extraordinaries) | | 0.76 | 0.42 | 0.34 |
| EPS (Diluted) | | 0.75 | 0.42 | 0.32 |
| EBITDA | | 654 | 442 | 439 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.49 | 24.56 | — |
| Price To Sales Ratio | | 0.86 | 1.28 | — |
| Gross Margin | | 63.97 | 55.61 | 66.62 |
| Operating Margin | | 8.36 | 8.52 | 8.59 |
| Net Margin | | 4.56 | 5.15 | 3.94 |
| Shares Outstanding | | 265 | 260 | 252 |
| Market Capitalization | | 3,676 | 2,665 | — |
| Operating Lease Expense | | — | — | — |
