| Total Revenue | | 152,345 | 132,378 | 99,888 | |
| Cost of Goods Sold Incl. D&A | | 148,801 | 129,795 | 97,880 |
| Gross Profit | | 3,544 | 2,583 | 2,008 |
| Selling, General and Administrative Excl. Other | | 338 | 370 | 201 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 785 | 160 | 40 |
| Operating Income | | 2,422 | 2,053 | 1,767 |
| Interest Expense | | 1,803 | 1,481 | 1,184 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | 164 | 230 |
| Net Income Before Taxes | | 607 | 409 | 354 |
| Income Taxes | | 145 | 103 | 93 |
| Consolidated Net Income | | 462 | 306 | 261 |
| Net Income From Continuing Operations | | 462 | 306 | 261 |
| Net Income | | 462 | 306 | 261 |
| EPS (Recurring) | | 5.95 | 4.15 | 3.66 |
| EPS (Basic, Before Extraordinaries) | | 5.95 | 4.15 | 3.66 |
| EPS (Diluted) | | 5.60 | 3.93 | 3.54 |
| EBITDA | | 2,493 | 1,988 | 1,612 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.82 | 17.12 | — |
| Price To Sales Ratio | | 0.07 | 0.04 | — |
| Gross Margin | | 2.33 | 1.95 | 2.01 |
| Operating Margin | | 1.59 | 1.55 | 1.77 |
| Net Margin | | 0.30 | 0.23 | 0.26 |
| Shares Outstanding | | 76 | 71 | 69 |
| Market Capitalization | | 10,565 | 4,777 | — |
| Operating Lease Expense | | — | — | — |
