| Total Revenue | | 30,712 | 25,201 | 22,693 | |
| Cost of Goods Sold Incl. D&A | | 27,506 | 23,097 | 20,963 |
| Gross Profit | | 3,206 | 2,104 | 1,730 |
| Selling, General and Administrative Excl. Other | | 431 | 296 | 277 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,225 | 879 | 662 |
| Operating Income | | 1,550 | 929 | 791 |
| Interest Expense | | 621 | 541 | 404 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -134 | -201 | 133 |
| Net Income Before Taxes | | 1,063 | 589 | 1,049 |
| Income Taxes | | 99 | 62 | 175 |
| Consolidated Net Income | | 874 | 527 | 716 |
| Net Income From Continuing Operations | | 964 | 527 | 874 |
| Net Income | | 874 | 527 | 716 |
| EPS (Recurring) | | 3.96 | 3.68 | 6.04 |
| EPS (Basic, Before Extraordinaries) | | 3.96 | 3.68 | 6.04 |
| EPS (Diluted) | | 3.95 | 3.66 | 6.00 |
| EBITDA | | 2,497 | 1,818 | 1,026 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.08 | 14.32 | — |
| Price To Sales Ratio | | 0.28 | 0.28 | — |
| Gross Margin | | 10.44 | 8.35 | 7.62 |
| Operating Margin | | 5.05 | 3.69 | 3.49 |
| Net Margin | | 2.85 | 2.09 | 3.16 |
| Shares Outstanding | | 137 | 136 | 119 |
| Market Capitalization | | 8,700 | 7,128 | — |
| Operating Lease Expense | | — | — | — |
