AssetsSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Cash and Cash Equivalents

11,171

9,556

9,116

10,230

12,156

9,482

Short-Term Investments

—

—

—

—

—

—

Total Cash and Cash Equivalents

11,171

9,556

9,116

10,230

12,156

9,482

Accounts Receivable

6,487

6,185

6,139

6,234

6,314

6,118

Total Trade Receivables

6,487

6,185

6,139

6,234

6,314

6,118

Inventories

7,848

7,550

7,400

7,020

7,287

7,016

Other Current Assets

1,612

2,100

1,780

2,158

1,692

2,095

Total Current Assets

27,118

25,392

24,435

25,642

27,449

24,709

Net Property, Plant & Equipment

24,119

23,897

22,728

22,074

22,506

22,152

Net Intangible Assets

21,818

21,910

21,836

21,833

22,053

22,047

Goodwill

41,643

41,650

40,476

39,898

40,970

40,303

Other Long-Term Assets

12,901

12,381

13,508

13,192

13,503

13,158

Total Assets

127,599

125,231

122,984

122,639

126,482

122,370

LiabilitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Accounts Payable

15,609

15,227

14,512

14,495

15,350

15,364

Accrued Expenses

10,756

11,318

9,847

9,879

10,661

11,073

Current Portion of Long-Term Debt

11,631

9,513

9,889

9,424

10,409

7,191

Other Current Liabilities

—

—

—

—

—

—

Total Current Liabilities

37,995

36,058

34,248

33,797

36,420

33,627

Long-Term Debt

24,315

24,995

24,252

25,263

25,744

25,269

Other Long-Term Liabilities

5,844

6,120

11,939

12,136

12,177

12,914

Total Long-Term Liabilities

30,159

31,115

36,191

37,399

37,921

38,183

Total Liabilities

74,048

72,946

70,439

71,195

74,341

71,811

EquitySep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Preferred Stock

770

777

781

788

791

798

Common Stock

4,009

4,009

4,009

4,009

4,009

4,009

Treasury Stock

-139,845

-138,702

-138,073

-137,112

-134,823

-133,379

Additional Paid-in Capital

68,917

68,770

68,615

68,283

68,102

67,684

Accumulated Other Comprehensive Income

-12,156

-12,143

-11,307

-11,637

-10,893

-11,900

Retained Earnings

131,575

129,301

128,247

126,837

124,654

123,074

Total Common Shareholders' Equity

53,270

52,012

52,272

51,168

51,840

50,286

Minority Interests and Other

281

272

273

275

300

272

Total Shareholders' Equity

53,551

52,284

52,545

51,443

52,141

50,559

Total Liabilities and Shareholders' Equity

127,599

125,231

122,984

122,639

126,482

122,370