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	2,304	1,279	1,338	1,611	2,866	1,814	1,804	1,696	3,492	1,981	1,739	1,835	3,524	2,083	1,799	1,899	3,693	2,281	1,744	1,947	3,579	2,002	1,550	1,773	3,562	1,865	1,384	2,107	3,684	1,996	1,731	2,092	3,476	2,061	1,762	2,016	3,525	1,972	1,632	1,959	3,045	2,046	1,688	1,989
Cost of Goods Sold	1,749	930	977	1,192	2,182	1,340	1,320	1,222	2,653	1,439	1,243	1,312	2,650	1,512	1,282	1,353	2,789	1,661	1,201	1,374	2,635	1,402	1,031	1,215	2,587	1,287	902	1,508	2,681	1,370	1,181	1,470	2,500	1,422	1,181	1,361	2,482	1,296	1,014	1,251	2,038	1,343	1,064	1,299
Gross Profit	554	349	361	420	684	473	484	473	839	542	495	523	874	571	517	546	904	620	543	573	943	600	519	557	975	578	481	598	1,003	626	551	622	976	639	581	656	1,043	676	618	708	1,008	703	624	689
Gross Margin %	24.07	27.27	27.00	26.04	23.87	26.10	26.83	27.92	24.03	27.37	28.50	28.51	24.80	27.41	28.73	28.76	24.47	27.19	31.15	29.43	26.36	29.96	33.50	31.44	27.37	31.00	34.79	28.40	27.23	31.38	31.82	29.74	28.09	31.01	32.95	32.52	29.59	34.26	37.85	36.15	33.10	34.34	36.96	34.67
Selling, General, & Admin. Expense	299	257	278	289	358	329	348	336	433	376	385	391	483	404	405	409	481	443	443	443	514	440	441	438	517	449	422	449	573	481	475	494	550	479	491	526	613	521	518	567	646	564	542	565
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	30	31	32	34	33	35	36	52	26	38	40	42	43	42	42	45	47	46	47	47	127	45	44	723	46	42	41	41	72	40	39	38	40	36	38	39	48	41	41	42	75	38	38	37
Operating Income	225	61	51	97	293	110	100	85	380	128	71	90	347	125	70	93	376	131	54	83	303	115	35	-604	412	87	19	109	358	106	37	90	386	124	52	91	382	114	58	99	287	101	44	88
Operating Margin %	9.76	4.74	3.79	6.01	10.23	6.06	5.55	5.03	10.88	6.49	4.08	4.92	9.86	5.98	3.87	4.89	10.17	5.75	3.07	4.24	8.45	5.74	2.23	-34.04	11.58	4.67	1.36	5.18	9.73	5.30	2.12	4.29	11.10	6.01	2.93	4.50	10.83	5.78	3.57	5.04	9.41	4.94	2.58	4.41
Interest Income	6	4	3	3	5	5	2	4	1	1	0	0	1	1	0	0	1	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	-20	-18	-16	-15	-13	-13	-11	-12	-14	-12	-12	-11	-11	-10	-10	-10	-6	-6	-7	-5	-2	-1	-1	-1	-1	-1	-1	-1	-2	-1	-1	-3	-6	-6	-6	-7	-6	-11	-14	-15	-14	-14	-14	-14
Net Interest Income	-14	-14	-13	-12	-8	-8	-9	-9	-12	-12	-11	-10	-10	-10	-10	-10	-6	-6	-6	-5	-2	-0	-1	-1	-1	-1	-1	-1	-2	-1	-1	-3	-5	-5	-6	-7	-6	-11	-14	-15	-14	-14	-14	-14
Other Income (Expense)	-2	-7	-2	-4	0	-2	0	0	0	-3	0	-2	0	0	0	-6	0	0	-0	-1	-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 Income (Minority Interest)	0	0	0	0	0	0	0	0	0	0	0	0	2	0	1	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	208	40	35	81	285	99	91	77	367	114	60	77	338	115	60	77	370	125	47	77	300	115	34	-605	411	86	18	108	357	105	36	87	381	119	46	84	376	103	45	84	273	87	29	74
Tax Provision	-78	-15	-14	-29	-95	-37	-34	-30	-135	-43	-21	-25	-123	-40	-20	-23	-132	-45	-17	-23	-126	-42	-13	-20	-150	-32	-7	-40	-136	-37	-11	-30	-137	-45	-21	-28	-129	-37	-17	-33	-64	-28	-7	-14
Tax Rate %	37.67	37.85	38.34	35.97	33.35	37.30	37.09	39.02	36.78	38.17	35.18	32.48	36.50	34.90	33.22	29.57	35.69	36.00	35.31	30.08	41.92	36.82	37.50	-3.28	36.52	36.73	40.00	36.72	38.17	35.42	30.90	34.95	35.88	37.72	45.12	33.61	34.17	36.24	37.58	39.52	23.50	32.34	23.97	19.40
Net Income (Continuing Operations)	130	25	22	52	190	62	57	47	232	70	39	52	214	75	40	54	238	80	31	54	174	72	21	-624	261	55	11	69	221	68	25	56	244	74	25	56	248	66	28	51	209	59	22	59
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	130	25	22	52	190	62	57	47	232	70	39	52	216	75	40	55	238	80	31	54	175	73	21	-624	261	55	11	69	221	68	25	56	244	74	25	56	248	66	28	51	209	59	22	59
Net Margin %	5.63	1.93	1.63	3.22	6.62	3.43	3.17	2.75	6.65	3.56	2.23	2.85	6.13	3.61	2.24	2.88	6.44	3.52	1.77	2.77	4.88	3.62	1.35	-35.22	7.33	2.93	0.76	3.26	5.99	3.41	1.42	2.70	7.02	3.58	1.44	2.77	7.03	3.34	1.71	2.59	6.85	2.88	1.32	2.99
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)	0.87	0.16	0.14	0.32	1.19	0.38	0.35	0.29	1.42	0.43	0.23	0.32	1.31	0.49	0.27	0.36	1.57	0.56	0.22	0.39	1.26	0.54	0.16	-5.08	2.00	0.46	0.09	0.59	1.88	0.59	0.22	0.50	2.19	0.68	0.24	0.53	2.35	0.63	0.27	0.49	2.03	0.58	0.22	0.59
EPS (Diluted)	0.82	0.15	0.13	0.31	1.15	0.37	0.34	0.28	1.39	0.42	0.23	0.31	1.29	0.48	0.26	0.36	1.55	0.56	0.22	0.39	1.25	0.54	0.16	-5.08	2.00	0.46	0.09	0.58	1.87	0.59	0.22	0.50	2.17	0.68	0.24	0.53	2.33	0.63	0.27	0.49	2.01	0.58	0.22	0.59
Shares Outstanding (Diluted Average)	160.0	161.3	164.8	166.4	167.0	167.4	168.1	168.0	167.2	168.0	167.9	168.1	167.7	156.5	154.2	153.3	152.2	143.7	142.2	139.8	138.3	134.8	129.1	122.8	120.1	119.4	119.2	118.1	116.9	115.9	114.3	112.9	109.6	108.4	107.2	106.1	105.2	104.2	104.3	104.0	102.6	101.4	101.5	101.5
Depreciation, Depletion and Amortization	33	34	34	36	34	36	35	36	38	38	40	42	44	43	43	45	46	47	48	48	47	45	45	45	45	43	42	42	44	40	39	39	39	36	38	40	44	41	41	43	42	38	38	37
EBITDA	261	91	85	132	332	149	138	125	420	164	111	130	392	168	113	132	422	178	102	130	349	160	79	-559	457	130	61	151	402	146	76	129	425	160	90	131	426	155	100	141	329	140	82	125