| Total Revenue | | 10,104 | 2,900 | 18,918 | |
| Cost of Goods Sold Incl. D&A | | 5,088 | 0 | 10,901 |
| Gross Profit | | 5,015 | 2,900 | 8,017 |
| Selling, General and Administrative Excl. Other | | 1,606 | 0 | 3,111 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 509 | 0 | 1,804 |
| Operating Income | | 2,900 | 2,900 | 3,102 |
| Interest Expense | | 4,312 | 0 | 9,644 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 2,900 | 2,900 | 3,102 |
| Income Taxes | | 612 | 614 | 772 |
| Consolidated Net Income | | 2,250 | 2,286 | 2,267 |
| Net Income From Continuing Operations | | 2,288 | 2,286 | 2,330 |
| Net Income | | 2,250 | 2,286 | 2,267 |
| EPS (Recurring) | | 8.86 | 9.05 | 8.70 |
| EPS (Basic, Before Extraordinaries) | | 8.86 | 9.05 | 8.70 |
| EPS (Diluted) | | 8.86 | 9.05 | 8.70 |
| EBITDA | | 3,567 | 3,781 | 3,958 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.06 | 6.50 | — |
| Price To Sales Ratio | | 1.60 | 5.13 | — |
| Gross Margin | | 49.63 | 100.00 | 42.38 |
| Operating Margin | | 28.70 | 100.00 | 16.40 |
| Net Margin | | 22.27 | 78.83 | 11.98 |
| Shares Outstanding | | 259 | 253 | 247 |
| Market Capitalization | | 16,200 | 14,874 | — |
| Operating Lease Expense | | — | — | — |
