AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Cash and Cash Equivalents

5,260

5,607

5,635

6,458

5,028

2,991

5,088

5,915

6,325

3,610

2,368

Short-Term Investments

996

507

971

2,785

1,563

4,865

5,139

1,710

3,772

50

—

Total Cash and Cash Equivalents

6,256

6,114

6,606

9,243

6,591

7,856

10,227

7,625

10,097

3,660

2,368

Accounts Receivable

5,744

6,695

5,461

7,075

6,543

2,634

3,267

3,920

4,179

3,249

4,314

Other Receivables

—

—

13

13

127

120

134

147

141

165

200

Total Trade Receivables

5,744

6,695

5,474

7,088

6,670

2,754

3,401

4,067

4,320

3,414

4,514

Inventories

1,721

1,809

1,398

1,219

1,208

1,002

1,026

1,007

1,060

1,018

1,124

Other Current Assets

2,163

1,029

852

1,199

1,581

454

2,259

575

1,035

517

783

Total Current Assets

15,884

15,647

14,330

18,749

16,050

12,066

16,913

13,274

16,512

8,609

8,789

Net Property, Plant & Equipment

93,498

94,356

70,044

64,866

64,911

39,893

42,269

45,698

45,682

58,331

66,446

Net Intangible Assets

—

—

—

—

—

—

—

—

—

—

—

Goodwill

—

—

—

—

—

—

—

—

—

—

—

Long-Term Investments

10,074

9,869

9,130

8,225

7,113

8,131

8,906

9,664

10,060

21,672

21,186

Other Long-Term Assets

3,016

2,908

2,420

1,989

2,587

2,528

2,426

1,344

1,107

1,160

1,063

Total Assets

122,472

122,780

95,924

93,829

90,661

62,618

70,514

69,980

73,362

89,772

97,484

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Accounts Payable

6,245

6,044

5,117

6,163

5,025

2,698

3,200

3,895

4,030

3,653

4,933

Accrued Expenses

3,728

3,958

3,040

5,539

5,041

1,441

3,075

2,579

2,067

2,167

2,009

Short-Term Debt

1,016

1,035

1,074

417

1,200

619

105

112

2,575

1,089

1,427

Other Current Liabilities

—

—

—

—

—

—

—

—

—

—

—

Total Current Liabilities

12,009

12,124

10,005

12,847

12,021

5,366

7,043

7,395

9,397

6,909

9,256

Long-Term Debt

22,466

23,289

17,863

16,226

18,734

14,750

14,790

14,856

17,128

26,186

23,453

Other Long-Term Liabilities

24,094

22,636

19,551

17,481

15,255

13,261

14,294

16,474

16,761

21,451

25,580

Total Long-Term Liabilities

46,560

45,925

37,414

33,707

33,989

28,011

29,084

31,330

33,889

47,637

49,033

Total Liabilities

57,549

57,984

46,645

45,826

45,255

32,769

35,464

37,916

42,561

54,546

57,402

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Common Stock

23

23

21

21

21

18

18

18

18

18

18

Treasury Stock

-75,186

-71,152

-65,640

-60,189

-50,920

-47,297

-46,405

-42,905

-39,906

-36,906

-36,780

Additional Paid-in Capital

77,701

77,529

61,303

61,142

60,581

47,133

46,983

46,879

46,622

46,507

46,357

Accumulated Other Comprehensive Income

-6,074

-6,473

-5,673

-6,000

-4,950

-5,218

-5,357

-6,063

-5,518

-6,193

-6,247

Retained Earnings

68,459

64,869

59,268

53,029

40,674

35,213

39,742

34,010

29,391

31,548

36,414

Total Common Shareholders' Equity

64,923

64,796

49,279

48,003

45,406

29,849

34,981

31,939

30,607

34,974

39,762

Minority Interests and Other

—

—

—

—

—

—

69

125

194

252

320

Total Shareholders' Equity

64,923

64,796

49,279

48,003

45,406

29,849

35,050

32,064

30,801

35,226

40,082

Total Liabilities and Shareholders' Equity

122,472

122,780

95,924

93,829

90,661

62,618

70,514

69,980

73,362

89,772

97,484