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

Cash and Cash Equivalents

7,725

6,781

8,178

17,678

5,640

5,596

5,686

9,342

4,813

6,988

11,022

Short-Term Investments

2

4

45

223

35

31

63

1,003

9

13

310

Total Cash and Cash Equivalents

7,727

6,785

8,223

17,901

5,675

5,627

5,749

10,345

4,822

7,001

11,332

Accounts Receivable

17,887

20,684

19,921

20,456

18,419

11,471

13,325

15,050

15,353

14,092

12,860

Total Trade Receivables

17,887

20,684

19,921

20,456

18,419

11,471

13,325

15,050

15,353

14,092

12,860

Inventories

10,436

9,074

8,612

8,247

6,795

5,676

5,848

5,704

5,585

5,419

6,334

Other Current Assets

4,816

4,368

4,372

3,739

2,849

3,304

3,407

2,922

2,800

3,107

3,904

Total Current Assets

40,866

40,911

41,128

50,343

33,738

26,078

28,329

34,021

28,560

29,619

34,430

Net Property, Plant & Equipment

219,494

147,799

153,619

143,591

146,961

156,618

150,494

169,207

177,712

182,186

188,396

Goodwill

4,568

4,578

4,722

4,722

4,385

4,402

4,463

4,518

4,531

4,581

4,588

Long-Term Investments

44,398

47,438

46,812

45,238

40,696

39,052

38,688

35,546

32,497

30,250

27,110

Other Long-Term Assets

17,175

16,212

15,351

13,815

13,755

13,640

15,454

10,571

10,506

13,442

10,016

Total Assets

326,501

256,938

261,632

257,709

239,535

239,790

237,428

253,863

253,806

260,078

264,540

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

Accounts Payable

19,073

22,079

20,423

18,955

16,454

10,950

14,103

13,953

14,565

13,986

13,516

Accrued Expenses

10,541

8,486

7,655

7,486

6,972

7,812

6,589

4,927

5,267

4,882

4,833

Short-Term Debt

3,591

4,406

529

1,964

256

1,548

3,282

5,726

5,192

10,840

4,927

Other Current Liabilities

2,267

3,587

3,651

5,803

3,109

1,873

2,556

2,565

2,713

2,077

2,191

Total Current Liabilities

35,472

38,558

32,258

34,208

26,791

22,183

26,530

27,171

27,737

31,785

25,467

Long-Term Debt

37,953

20,135

20,307

21,375

31,113

42,767

23,691

28,733

33,571

35,193

33,542

Leases

—

—

—

—

—

—

—

—

—

93

80

Other Long-Term Liabilities

57,476

45,088

47,138

41,884

41,691

42,114

41,999

42,317

43,179

46,285

51,565

Total Long-Term Liabilities

95,429

65,223

67,445

63,259

72,804

84,881

65,690

71,050

76,750

81,571

85,187

Total Liabilities

130,901

103,781

99,703

97,467

99,595

107,064

92,220

98,221

104,487

113,356

110,654

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

Common Stock

1,832

1,832

1,832

1,832

1,832

1,832

1,832

1,832

1,832

1,832

1,832

Treasury Stock

-49,216

-74,277

-59,305

-48,436

-41,704

-41,738

-44,839

-41,833

-41,073

-42,074

-42,733

Additional Paid-in Capital

33,812

21,671

21,365

18,660

17,282

16,829

17,265

17,112

16,848

16,595

16,330

Accumulated Other Comprehensive Income

-2,591

-2,760

-2,960

-2,798

-3,889

-5,612

-4,990

-3,544

-3,589

-3,843

-4,291

Retained Earnings

206,006

205,852

200,025

190,024

165,546

160,377

174,945

180,987

174,106

173,046

181,578

Total Common Shareholders' Equity

189,843

152,318

160,957

159,282

139,067

131,688

144,213

154,554

148,124

145,556

152,716

Minority Interests and Other

5,757

839

972

960

873

1,038

995

1,088

1,195

1,166

1,170

Total Shareholders' Equity

195,600

153,157

161,929

160,242

139,940

132,726

145,208

155,642

149,319

146,722

153,886

Total Liabilities and Shareholders' Equity

326,501

256,938

261,632

257,709

239,535

239,790

237,428

253,863

253,806

260,078

264,540