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

Cash and Cash Equivalents

26,788

22,935

24,862

25,134

20,540

25,243

17,504

16,718

21,971

18,952

18,221

Short-Term Investments

15,400

15,413

15,309

18,936

29,053

24,718

17,147

17,233

20,435

22,922

20,904

Total Cash and Cash Equivalents

42,188

38,348

40,171

44,070

49,593

49,961

34,651

33,951

42,406

41,874

39,125

Accounts Receivable

19,199

14,723

15,601

15,729

11,370

9,993

9,237

11,195

10,599

11,102

11,042

Other Receivables

48,214

51,850

46,425

38,720

32,543

55,277

53,703

109,897

108,392

147,047

136,593

Total Trade Receivables

67,413

66,573

62,026

54,449

43,913

65,270

62,940

121,092

118,991

158,149

147,635

Inventories

16,509

14,951

15,651

14,080

12,065

10,808

10,786

11,220

11,176

8,898

8,319

Other Current Assets

4,610

4,602

3,633

3,877

3,425

3,581

5,722

3,930

3,889

3,368

2,913

Total Current Assets

130,720

124,474

121,481

116,476

108,996

116,744

114,047

114,649

116,801

108,461

102,587

Net Property, Plant & Equipment

71,780

64,875

62,205

60,037

63,500

65,034

65,699

65,297

75,065

72,662

70,565

Net Intangible Assets

—

—

—

—

—

—

—

—

—

—

—

Goodwill

—

—

—

—

—

—

—

—

—

—

—

Long-Term Investments

5,359

6,821

5,548

2,798

4,545

4,901

2,519

2,709

3,085

3,304

3,224

Other Long-Term Assets

145,955

145,478

134,134

119,170

115,953

126,564

133,262

22,271

79,069

69,611

65,204

Total Assets

300,990

285,196

273,310

255,884

257,035

267,261

258,537

256,540

258,496

237,951

224,925

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

Accounts Payable

27,868

24,128

25,992

25,605

22,349

22,204

20,673

21,520

23,282

21,296

20,272

Short-Term Debt

57,628

54,949

49,669

50,164

49,692

51,343

53,946

53,493

51,621

49,669

42,975

Current Portion of Long-Term Debt

57,628

54,949

49,669

50,164

49,692

51,343

53,946

53,493

51,621

49,669

42,975

Other Current Liabilities

31,152

27,782

25,870

21,097

18,686

23,645

23,513

20,556

2

5

19

Total Current Liabilities

116,648

106,859

101,531

96,866

90,727

97,192

98,132

95,569

94,600

90,281

82,336

Long-Term Debt

104,312

103,573

99,562

88,805

88,400

110,341

101,361

100,720

149,103

137,031

132,965

Other Long-Term Liabilities

32,613

29,906

29,419

27,046

29,286

28,917

25,814

24,185

45,223

44,402

43,048

Total Long-Term Liabilities

136,925

133,479

128,981

115,851

117,686

139,258

127,175

124,905

194,326

181,433

176,013

Total Liabilities

253,573

240,338

230,512

212,717

208,413

236,450

225,307

220,474

222,792

208,668

196,174

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

Common Stock

42

42

42

42

41

41

41

41

41

41

41

Treasury Stock

-2,810

-2,810

-2,384

-2,047

-1,563

-1,590

-1,613

-1,417

-1,253

-1,122

-977

Additional Paid-in Capital

23,847

23,502

23,128

22,832

22,611

22,290

22,165

22,006

21,843

21,630

21,421

Accumulated Other Comprehensive Income

-7,873

-9,639

-9,042

-9,339

-8,339

-8,294

-7,728

-7,366

-6,959

-7,013

-6,257

Retained Earnings

34,186

33,740

31,029

31,754

35,769

18,243

20,320

22,668

21,906

15,634

14,414

Total Common Shareholders' Equity

47,392

44,835

42,773

43,242

48,519

30,690

33,185

35,932

35,578

29,170

28,642

Minority Interests and Other

25

23

25

-75

103

121

45

134

126

113

109

Total Shareholders' Equity

47,417

44,858

42,798

43,167

48,622

30,811

33,230

36,066

35,704

29,283

28,751

Total Liabilities and Shareholders' Equity

300,990

285,196

273,310

255,884

257,035

267,261

258,537

256,540

258,496

237,951

224,925