| Total Revenue | | 21,535 | 21,039 | 17,931 | |
| Cost of Goods Sold Incl. D&A | | 15,847 | 15,676 | 13,470 |
| Gross Profit | | 5,688 | 5,363 | 4,461 |
| Selling, General and Administrative Excl. Other | | 421 | 405 | 413 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 5,267 | 4,958 | 4,048 |
| Interest Expense | | 3,575 | 3,387 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 1,949 | 1,953 | 2,029 |
| Income Taxes | | 486 | 270 | 581 |
| Consolidated Net Income | | 76 | 57 | 125 |
| Net Income From Continuing Operations | | 1,463 | 1,683 | 1,448 |
| Net Income | | 76 | 57 | 125 |
| EPS (Recurring) | | 0.08 | 0.12 | 0.19 |
| EPS (Basic, Before Extraordinaries) | | 0.08 | 0.12 | 0.19 |
| EPS (Diluted) | | 0.08 | 0.12 | 0.19 |
| EBITDA | | 8,994 | 8,602 | 6,787 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 203.75 | — | — |
| Price To Sales Ratio | | 0.14 | — | — |
| Gross Margin | | 26.41 | 25.49 | 24.88 |
| Operating Margin | | 24.46 | 23.57 | 22.58 |
| Net Margin | | 0.35 | 0.27 | 0.70 |
| Shares Outstanding | | 185 | 462 | 460 |
| Market Capitalization | | 3,016 | — | — |
| Operating Lease Expense | | — | — | — |
