Fiscal Period	Jan07	Apr07	Jul07	Oct07	Jan08	Apr08	Jul08	Oct08	Jan09	Apr09	Jul09	Oct09	Jan10	Apr10	Jul10	Oct10	Jan11	Apr11	Jul11	Oct11	Jan12	Apr12	Jul12	Oct12	Jan13	Apr13	Jul13	Oct13	Jan14	Apr14	Jul14	Oct14	Jan15	Apr15	Jul15	Oct15	Jan16	Apr16	Jul16	Oct16	Jan17	Apr17	Jul17	Oct17
Revenue	1,319	975	971	998	1,299	1,051	1,093	1,114	1,387	1,201	1,223	1,249	1,559	1,353	1,378	1,427	1,725	1,546	1,542	1,597	1,946	1,724	1,705	1,721	2,246	1,866	1,855	1,885	2,235	2,000	2,031	2,095	2,476	2,177	3,011	4,945	5,365	5,086	4,996	5,002	5,636	5,287	5,281	5,317
Cost of Goods Sold	849	650	645	654	833	695	730	735	893	786	801	808	980	902	894	921	1,077	1,005	1,000	1,036	1,211	1,121	1,105	1,121	1,395	1,210	1,206	1,225	1,410	1,304	1,337	1,370	1,558	1,428	2,156	3,545	3,713	3,531	3,484	3,481	3,828	3,660	3,653	3,651
Gross Profit	470	325	327	344	465	357	363	379	493	415	422	441	578	450	484	506	648	541	542	561	735	603	600	600	851	656	649	660	825	697	694	725	918	749	855	1,400	1,653	1,555	1,512	1,521	1,807	1,627	1,628	1,666
Gross Margin %	35.66	33.36	33.63	34.47	35.83	33.91	33.22	34.06	35.57	34.58	34.49	35.33	37.11	33.28	35.09	35.47	37.55	34.98	35.17	35.11	37.75	34.97	35.18	34.85	37.88	35.16	34.97	35.01	36.92	34.82	34.17	34.62	37.09	34.41	28.40	28.31	30.80	30.57	30.27	30.40	32.07	30.77	30.82	31.34
Selling, General, & Admin. Expense	314	263	273	284	311	287	302	310	328	318	333	334	360	348	356	365	389	379	389	396	433	415	415	415	487	439	447	456	477	465	489	506	535	516	732	1,176	1,183	1,136	1,155	1,178	1,221	1,187	1,206	1,241
Advertising	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expense	0	0	0	-0	0	-0	0	-0	0	-0	-0	-0	-0	-0	0	-0	0	-0	0	0	0	0	0	0	-0	0	0	-0	0	0	0	-0	0	-0	0	0	-0	-0	0	0	0	51	3	0
Operating Income	156	62	53	60	154	70	62	69	165	98	89	108	218	103	128	141	259	162	154	165	302	188	184	184	364	217	201	204	348	232	205	220	384	233	123	224	470	419	357	342	587	389	420	425
Operating Margin %	11.84	6.39	5.50	6.03	11.89	6.63	5.64	6.22	11.91	8.13	7.29	8.62	14.01	7.59	9.27	9.88	14.99	10.46	9.95	10.33	15.52	10.91	10.82	10.71	16.19	11.61	10.85	10.84	15.58	11.59	10.09	10.49	15.50	10.70	4.10	4.52	8.76	8.23	7.15	6.85	10.41	7.35	7.94	8.00
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	-11	-2	-2	-4	-10	-2	-2	-2	-1	-1	-1	0	-9	-1	-2	-2	-1	-1	-1	-1	-1	-1	-1	-1	0	-1	-1	-5	-9	-8	-8	-9	-54	-122	0	0	-1,084	-87	0	-112	-89	-75	0	-70
Net Interest Income	-3	-2	-2	-4	-4	-2	-2	-2	-1	-1	-1	2	-9	-1	-2	-2	-1	-1	-1	-1	-1	-1	-1	-1	5	-1	-1	-5	-9	-8	-8	-9	-54	-122	264	98	-1,084	-87	87	-112	-89	-75	76	-70
Other Income (Expense)	0	0	0	0	0	-0	0	0	0	0	0	-3	8	1	-1	5	0	1	-1	-0	0	1	0	61	-6	-0	0	-0	-0	0	0	-1	-5	3	-530	-197	967	0	-175	-0	0	-0	-152	-0
Other Income (Minority Interest)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	153	61	52	57	151	68	60	67	164	97	88	106	217	102	125	145	258	162	152	164	302	189	183	244	363	216	201	199	339	224	197	209	325	113	-142	125	353	332	270	230	498	314	344	355
Tax Provision	-56	-23	-19	-21	-56	-25	-22	-24	-59	-36	-31	-38	-82	-39	-47	-52	-96	-61	-57	-60	-114	-73	-64	-89	-134	-82	-76	-73	-126	-86	-75	-76	-118	-44	44	-43	-124	-99	-100	-59	-176	-113	-110	-115
Tax Rate %	36.38	37.23	37.07	36.46	37.20	35.98	37.02	35.67	35.97	37.60	35.27	35.66	37.76	37.71	37.60	35.59	37.04	37.46	37.69	36.36	37.68	38.44	34.97	36.34	37.01	38.08	37.90	36.92	37.16	38.20	38.20	36.45	36.38	38.60	31.08	34.32	35.04	29.83	36.94	25.46	35.34	36.11	31.96	32.44
Net Income (Continuing Operations)	98	38	33	36	95	44	38	43	105	60	57	68	135	64	78	93	163	101	95	105	188	116	119	155	229	134	125	125	213	138	122	133	207	70	-98	82	229	233	170	172	322	201	234	240
Net Income (Discontinued Operations)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	98	38	33	36	95	44	38	43	105	60	57	68	135	64	78	93	163	101	95	105	188	116	119	155	229	134	125	125	213	138	122	133	207	70	-98	82	229	233	170	172	322	201	234	240
Net Margin %	7.40	3.91	3.36	3.60	7.29	4.15	3.44	3.87	7.59	5.03	4.65	5.46	8.66	4.70	5.66	6.53	9.42	6.53	6.15	6.55	9.66	6.74	6.99	9.03	10.18	7.16	6.72	6.65	9.54	6.91	5.98	6.35	8.34	3.19	-3.25	1.66	4.27	4.58	3.41	3.43	5.71	3.79	4.43	4.51
Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
EPS (Basic)	0.32	0.13	0.11	0.13	0.34	0.16	0.14	0.16	0.39	0.22	0.21	0.26	0.51	0.25	0.31	0.37	0.64	0.41	0.39	0.44	0.79	0.50	0.52	0.68	1.00	0.60	0.56	0.58	1.01	0.67	0.59	0.65	1.00	0.34	-0.46	0.35	1.03	0.99	0.72	0.73	1.36	0.85	0.99	1.01
EPS (Diluted)	0.32	0.13	0.11	0.13	0.33	0.16	0.14	0.16	0.39	0.22	0.21	0.26	0.50	0.25	0.31	0.37	0.64	0.41	0.39	0.43	0.78	0.50	0.51	0.68	0.99	0.59	0.56	0.58	0.99	0.67	0.59	0.64	1.00	0.34	-0.46	0.35	1.02	0.98	0.72	0.72	1.35	0.85	0.98	1.01
Shares Outstanding (Diluted Average)	305.1	300.8	296.4	287.1	273.9	270.6	271.5	273.0	274.2	273.3	270.8	269.6	266.4	260.6	256.2	255.6	251.8	247.0	244.6	241.5	235.2	232.8	232.6	230.0	227.4	225.2	224.3	217.6	209.2	207.7	206.6	206.6	207.0	207.1	214.3	235.7	235.8	236.4	236.7	236.9	237.1	237.3	237.4	237.8
Depreciation, Depletion and Amortization	45	39	39	40	41	42	40	38	42	39	39	39	41	39	39	39	42	39	40	41	44	42	43	44	47	45	47	49	50	51	50	51	54	53	85	175	175	162	162	158	156	154	151	149
EBITDA	210	102	92	100	203	112	101	108	210	136	128	146	260	143	166	180	306	201	193	206	346	231	227	228	410	262	248	253	398	283	255	271	438	286	208	399	645	581	519	500	742	543	571	575