| Total Revenue | | 10,297 | 10,020 | 9,643 | |
| Cost of Goods Sold Incl. D&A | | 5,341 | 5,199 | 5,424 |
| Gross Profit | | 4,956 | 4,821 | 4,220 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 620 | 561 | 417 |
| Operating Income | | 4,338 | 4,261 | 3,803 |
| Interest Expense | | 1,801 | 1,936 | 1,646 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2,006 | -965 | -212 |
| Net Income Before Taxes | | 1,304 | 4,000 | 2,891 |
| Income Taxes | | -37 | 581 | 316 |
| Consolidated Net Income | | 1,269 | 3,193 | 2,710 |
| Net Income From Continuing Operations | | 1,342 | 3,419 | 2,575 |
| Net Income | | 1,269 | 3,193 | 2,710 |
| EPS (Recurring) | | 1.17 | 3.30 | 2.87 |
| EPS (Basic, Before Extraordinaries) | | 1.17 | 3.30 | 2.87 |
| EPS (Diluted) | | 1.17 | 3.29 | 2.87 |
| EBITDA | | 4,308 | 7,126 | 5,735 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.17 | — | — |
| Price To Sales Ratio | | 2.29 | — | — |
| Gross Margin | | 48.13 | 48.11 | 43.76 |
| Operating Margin | | 42.13 | 42.52 | 39.44 |
| Net Margin | | 12.32 | 31.87 | 28.10 |
| Shares Outstanding | | 1,000 | 929 | 902 |
| Market Capitalization | | 23,600 | — | — |
| Operating Lease Expense | | — | — | — |
