{"gt_parse": {"2022": {"Profit & Loss": {"EBITDA": "1,250", "Net Income Growth": "-63", "Minority Interest Expense": "-1", "EPS (Basic)": "0.68", "EPS (Diluted)": "0.85", "Amortization of Intangibles": "-", "Sales Growth": "-9.87", "Consolidated Net Income": "284", "Net Margin": "-", "Interest Expense": "8", "Net Income After Extraordinaries": "630", "Non Operating Income/Expense": "322", "Pretax Income": "1,143", "Equity in Affiliates": "1", "Net Income Available to Common": "848", "Interest Expense Growth": "229", "Pretax Margin": "3", "EBITDA Growth": "-", "Net Income": "691", "Pretax Income Growth": "-", "COGS Growth": "-23.78%", "Cost of GoodsSold (COGS) incl. D&A": "49,021", "EBIT": "-", "Diluted Shares Outstanding": "993", "Gross Interest Expense": "24", "EPS (Diluted) Growth": "-28", "COGS excluding D&A": "22,665", "EPS (Basic) Growth": "-", "Gross Income": "2,247", "Basic Shares Outstanding": "993", "Unusual Expense": "27", "Income Tax - Deferred Domestic": "-5", "SGA Growth": "3.29%", "Sales/Revenue": "46,686", "EBITDA Margin": "3", "Depreciation & Amortization Expense": "440", "Other SG&A": "2,491", "SG&A Expense": "2,386", "Depreciation": "464", "Income Tax": "244", "Gross Income Growth": "-15.4%", "Income Tax- Current Domestic": "287", "Gross Profit Margin": "9"}, "Assets": {"Net Property, Plant & Equipment": "3,407", "Assets- Total- Growth": "-", "Progress Payments & Other": "3", "ReturnOn Average Assets": "-", "Leases": "964", "Other Receivables": "2,140", "Cash& ST Investments / Total Assets": "31.43%", "Buildings": "910", "Other Property, Plant & Equipment": "569", "Property, Plant & Equipment - Gross ": "8,944", "Bad Debt/Doubtful Accounts": "-147", "Other Assets": "-"}}, "2023": {"Profit & Loss": {"EBITDA": "892", "Net Income Growth": "-63", "Minority Interest Expense": "4", "EPS (Basic)": "0.41", "EPS (Diluted)": "0.8", "Amortization of Intangibles": "-", "Sales Growth": "-12.09", "Consolidated Net Income": "693", "Net Margin": "-", "Interest Expense": "24", "Net Income After Extraordinaries": "723", "Non Operating Income/Expense": "171", "Pretax Income": "394", "Equity in Affiliates": "7", "Net Income Available to Common": "584", "Interest Expense Growth": "-", "Pretax Margin": "3", "EBITDA Growth": "10", "Net Income": "584", "Pretax Income Growth": "-", "COGS Growth": "-36.0%", "Cost of GoodsSold (COGS) incl. D&A": "36,291", "EBIT": "-", "Diluted Shares Outstanding": "993", "Gross Interest Expense": "22", "EPS (Diluted) Growth": "-", "COGS excluding D&A": "30,126", "EPS (Basic) Growth": "-", "Gross Income": "2,247", "Basic Shares Outstanding": "992", "Unusual Expense": "13", "Income Tax - Deferred Domestic": "-10", "SGA Growth": "11.54%", "Sales/Revenue": "49,168", "EBITDA Margin": "3", "Depreciation & Amortization Expense": "454", "Other SG&A": "2,491", "SG&A Expense": "2,330", "Depreciation": "404", "Income Tax": "298", "Gross Income Growth": "-31.76%", "Income Tax- Current Domestic": "145", "Gross Profit Margin": "9"}, "Assets": {"Net Property, Plant & Equipment": "3,383", "Assets- Total- Growth": "7", "Progress Payments & Other": "3", "ReturnOn Average Assets": "7", "Leases": "1,336", "Other Receivables": "279", "Cash& ST Investments / Total Assets": "23.82%", "Buildings": "2,122", "Other Property, Plant & Equipment": "566", "Property, Plant & Equipment - Gross ": "9,405", "Bad Debt/Doubtful Accounts": "-12", "Other Assets": "-"}}, "2024": {"Profit & Loss": {"EBITDA": "646", "Net Income Growth": "-", "Minority Interest Expense": "0", "EPS (Basic)": "0.74", "EPS (Diluted)": "0.78", "Amortization of Intangibles": "-", "Sales Growth": "-1.92", "Consolidated Net Income": "698", "Net Margin": "-", "Interest Expense": "12", "Net Income After Extraordinaries": "723", "Non Operating Income/Expense": "449", "Pretax Income": "885", "Equity in Affiliates": "7", "Net Income Available to Common": "848", "Interest Expense Growth": "-", "Pretax Margin": "-", "EBITDA Growth": "-", "Net Income": "452", "Pretax Income Growth": "-", "COGS Growth": "71.43%", "Cost of GoodsSold (COGS) incl. D&A": "45,102", "EBIT": "-", "Diluted Shares Outstanding": "992", "Gross Interest Expense": "17", "EPS (Diluted) Growth": "-3", "COGS excluding D&A": "30,126", "EPS (Basic) Growth": "-", "Gross Income": "3,189", "Basic Shares Outstanding": "992", "Unusual Expense": "25", "Income Tax - Deferred Domestic": "-12", "SGA Growth": "-10.51%", "Sales/Revenue": "43,025", "EBITDA Margin": "-", "Depreciation & Amortization Expense": "389", "Other SG&A": "2,384", "SG&A Expense": "2,344", "Depreciation": "482", "Income Tax": "157", "Gross Income Growth": "1.9%", "Income Tax- Current Domestic": "241", "Gross Profit Margin": "-"}, "Assets": {"Net Property, Plant & Equipment": "3,419", "Assets- Total- Growth": "-", "Progress Payments & Other": "3", "ReturnOn Average Assets": "-", "Leases": "964", "Other Receivables": "1,774", "Cash& ST Investments / Total Assets": "27.26%", "Buildings": "469", "Other Property, Plant & Equipment": "557", "Property, Plant & Equipment - Gross ": "9,285", "Bad Debt/Doubtful Accounts": "-102", "Other Assets": "-"}}, "2025": {"Profit & Loss": {"EBITDA": "1,250", "Net Income Growth": "-57", "Minority Interest Expense": "0", "EPS (Basic)": "0.68", "EPS (Diluted)": "0.8", "Amortization of Intangibles": "-", "Sales Growth": "-5.76", "Consolidated Net Income": "698", "Net Margin": "-", "Interest Expense": "23", "Net Income After Extraordinaries": "630", "Non Operating Income/Expense": "449", "Pretax Income": "553", "Equity in Affiliates": "1", "Net Income Available to Common": "848", "Interest Expense Growth": "-22", "Pretax Margin": "-", "EBITDA Growth": "35", "Net Income": "734", "Pretax Income Growth": "-", "COGS Growth": "-7.97%", "Cost of GoodsSold (COGS) incl. D&A": "27,203", "EBIT": "-", "Diluted Shares Outstanding": "993", "Gross Interest Expense": "10", "EPS (Diluted) Growth": "46", "COGS excluding D&A": "22,665", "EPS (Basic) Growth": "-", "Gross Income": "3,597", "Basic Shares Outstanding": "993", "Unusual Expense": "3", "Income Tax - Deferred Domestic": "-5", "SGA Growth": "3.29%", "Sales/Revenue": "45,013", "EBITDA Margin": "3", "Depreciation & Amortization Expense": "389", "Other SG&A": "2,491", "SG&A Expense": "2,344", "Depreciation": "423", "Income Tax": "186", "Gross Income Growth": "-19.69%", "Income Tax- Current Domestic": "312", "Gross Profit Margin": "9"}, "Assets": {"Net Property, Plant & Equipment": "3,762", "Assets- Total- Growth": "-", "Progress Payments & Other": "4", "ReturnOn Average Assets": "7", "Leases": "964", "Other Receivables": "1,774", "Cash& ST Investments / Total Assets": "20.74%", "Buildings": "1,160", "Other Property, Plant & Equipment": "557", "Property, Plant & Equipment - Gross ": "8,809", "Bad Debt/Doubtful Accounts": "-97", "Other Assets": "492"}}}}