| Total Revenue | | 22,522 | 20,322 | 13,673 | |
| Cost of Goods Sold Incl. D&A | | 18,025 | 16,130 | 10,962 |
| Gross Profit | | 4,497 | 4,192 | 2,711 |
| Selling, General and Administrative Excl. Other | | 2,463 | 2,308 | 1,709 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -36 | 3 | 0 |
| Operating Income | | 2,070 | 1,881 | 1,002 |
| Interest Expense | | 465 | 505 | 651 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2,429 | 2,266 | -49 |
| Net Income Before Taxes | | -824 | -890 | 400 |
| Income Taxes | | -2,751 | -2,785 | -4 |
| Consolidated Net Income | | 1,596 | 1,407 | 210 |
| Net Income From Continuing Operations | | 1,927 | 1,895 | 404 |
| Net Income | | 1,596 | 1,407 | 210 |
| EPS (Recurring) | | 2.73 | 2.04 | 0.34 |
| EPS (Basic, Before Extraordinaries) | | 2.73 | 2.04 | 0.34 |
| EPS (Diluted) | | 1.99 | 1.69 | 0.32 |
| EBITDA | | -88 | -110 | 1,356 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 33.45 | 49.94 | — |
| Price To Sales Ratio | | 2.11 | 2.86 | — |
| Gross Margin | | 19.97 | 20.63 | 19.83 |
| Operating Margin | | 9.19 | 9.26 | 7.33 |
| Net Margin | | 7.09 | 6.92 | 1.54 |
| Shares Outstanding | | 714 | 688 | 612 |
| Market Capitalization | | 47,524 | 58,067 | — |
| Operating Lease Expense | | — | — | — |
