AssetsLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Cash and Cash Equivalents

10,582

9,037

9,867

8,625

14,760

17,741

9,465

7,722

6,756

6,867

8,705

Total Cash and Cash Equivalents

10,582

9,037

9,867

8,625

14,760

17,741

9,465

7,722

6,756

6,867

8,705

Accounts Receivable

12,115

9,975

8,796

7,933

8,280

6,516

6,284

6,283

5,614

5,835

5,624

Total Trade Receivables

12,115

9,975

8,796

7,933

8,280

6,516

6,284

6,283

5,614

5,835

5,624

Inventories

65,354

56,435

54,892

56,576

56,511

44,949

44,435

44,269

43,783

43,046

44,469

Other Current Assets

4,869

4,011

3,322

2,521

1,519

20,861

1,622

3,623

3,511

1,941

1,441

Total Current Assets

92,920

79,458

76,877

75,655

81,070

90,067

61,806

61,897

59,664

57,689

60,239

Net Property, Plant & Equipment

150,840

139,704

130,338

119,234

112,624

109,848

127,049

111,395

114,818

114,178

116,516

Goodwill

28,722

28,792

28,113

28,174

29,014

28,983

31,073

31,181

18,242

17,037

16,695

Other Long-Term Assets

16,173

12,869

17,071

20,134

22,152

23,598

16,567

14,822

11,798

9,921

6,131

Total Assets

288,655

260,823

252,399

243,197

244,860

252,496

236,495

219,295

204,522

198,825

199,581

LiabilitiesLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Accounts Payable

67,156

58,666

56,812

53,742

55,261

49,141

46,973

47,060

46,092

41,433

38,487

Accrued Expenses

32,310

29,953

29,066

31,853

26,911

38,208

22,576

22,587

22,767

21,575

20,128

Short-Term Debt

8,401

3,068

878

372

410

224

575

5,225

5,257

1,099

2,708

Current Portion of Long-Term Debt

3,523

2,598

3,447

4,191

2,803

3,115

5,362

1,876

3,738

2,256

2,745

Current Portion of Leases

2,434

2,299

2,212

2,040

1,994

1,957

2,304

729

667

565

551

Other Current Liabilities

1,908

—

—

—

—

—

—

—

—

—

—

Total Current Liabilities

115,732

96,584

92,415

92,198

87,379

92,645

77,790

77,477

78,521

66,928

64,619

Long-Term Debt

34,445

33,401

36,132

34,649

34,864

41,194

43,714

43,520

30,045

36,015

38,214

Leases

19,621

18,748

18,652

17,671

17,252

16,756

20,478

6,683

6,780

6,003

5,816

Other Long-Term Liabilities

16,345

14,398

14,629

14,688

13,474

14,370

12,961

11,981

8,354

9,344

7,321

Total Long-Term Liabilities

70,411

66,547

69,413

67,008

65,590

72,320

77,153

62,184

45,179

51,362

51,351

Total Liabilities

186,143

163,131

161,828

159,206

152,969

164,965

154,943

139,661

123,700

118,290

115,970

EquityLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Common Stock

797

802

805

808

276

282

284

288

295

305

317

Additional Paid-in Capital

6,863

5,503

4,544

4,430

4,839

3,646

3,247

2,965

2,648

2,371

1,805

Accumulated Other Comprehensive Income

-13,124

-13,605

-11,302

-11,680

-8,766

-11,766

-12,805

-11,542

-10,181

-14,232

-11,597

Retained Earnings

101,558

98,313

89,814

83,135

86,904

88,763

83,943

80,785

85,107

89,354

90,021

Total Common Shareholders' Equity

96,094

91,013

83,861

76,693

83,253

80,925

74,669

72,496

77,869

77,798

80,546

Minority Interests and Other

6,418

6,679

6,710

7,298

8,638

6,606

6,883

7,138

2,953

2,737

3,065

Total Shareholders' Equity

102,512

97,692

90,571

83,991

91,891

87,531

81,552

79,634

80,822

80,535

83,611

Total Liabilities and Shareholders' Equity

288,655

260,823

252,399

243,197

244,860

252,496

236,495

219,295

204,522

198,825

199,581