| Total Revenue | | 22,190 | 15,009 | 13,640 | |
| Cost of Goods Sold Incl. D&A | | 18,220 | 12,175 | 10,928 |
| Gross Profit | | 3,970 | 2,834 | 2,712 |
| Selling, General and Administrative Excl. Other | | 1,655 | 1,205 | 1,093 |
| Research and Development | | 166 | 120 | 106 |
| Other Operating Expense | | 660 | 500 | 299 |
| Operating Income | | 1,489 | 1,009 | 1,214 |
| Interest Expense | | 647 | 396 | 348 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 110 | -37 | -41 |
| Net Income Before Taxes | | 756 | 653 | 903 |
| Income Taxes | | 78 | 135 | 163 |
| Consolidated Net Income | | 678 | 511 | 730 |
| Net Income From Continuing Operations | | 678 | 518 | 740 |
| Net Income | | 678 | 511 | 730 |
| EPS (Recurring) | | 1.43 | 1.61 | 2.53 |
| EPS (Basic, Before Extraordinaries) | | 1.43 | 1.61 | 2.53 |
| EPS (Diluted) | | 1.43 | 1.60 | 2.53 |
| EBITDA | | 3,058 | 1,768 | 1,850 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 28.73 | 28.72 | — |
| Price To Sales Ratio | | 0.86 | 0.97 | — |
| Gross Margin | | 17.89 | 18.88 | 19.88 |
| Operating Margin | | 6.71 | 6.72 | 8.90 |
| Net Margin | | 3.06 | 3.40 | 5.35 |
| Shares Outstanding | | 463 | 318 | 288 |
| Market Capitalization | | 19,020 | 14,612 | — |
| Operating Lease Expense | | — | — | — |
