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

Cash and Cash Equivalents

9,325

7,322

6,215

4,749

8,711

11,740

5,500

3,814

3,428

3,301

2,295

Short-Term Investments

—

—

—

—

—

—

—

—

—

—

—

Total Cash and Cash Equivalents

9,325

7,322

6,215

4,749

8,711

11,740

5,500

3,814

3,428

3,301

2,295

Accounts Receivable

13,214

13,661

13,813

12,672

12,008

11,466

11,292

11,104

8,834

7,955

6,896

Total Trade Receivables

13,214

13,661

13,813

12,672

12,008

11,466

11,292

11,104

8,834

7,955

6,896

Other Current Assets

6,319

5,817

3,959

4,406

4,088

3,535

8,600

6,930

4,081

5,105

3,112

Total Current Assets

28,857

26,801

23,987

21,826

24,807

26,741

25,392

21,848

16,343

16,361

12,303

Net Property, Plant & Equipment

64,773

62,548

59,686

55,485

54,047

51,995

48,322

44,437

38,470

36,253

33,665

Net Intangible Assets

82,744

84,964

87,232

88,673

92,945

94,754

95,493

97,723

77,497

76,638

76,310

Goodwill

61,406

58,209

59,268

58,494

70,189

70,669

68,725

66,154

36,780

35,980

32,945

Long-Term Investments

8,324

8,647

9,385

7,740

8,687

8,267

7,683

7,883

6,931

5,247

3,224

Other Long-Term Assets

26,891

25,042

25,253

25,057

25,230

21,443

17,799

13,639

11,441

10,021

8,127

Total Assets

272,995

266,211

264,811

257,275

275,905

273,869

263,414

251,684

187,462

180,500

166,574

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

Accounts Payable

11,689

11,321

12,437

12,544

12,455

11,364

10,826

8,494

6,908

6,915

6,215

Accrued Expenses

10,942

10,679

13,284

11,220

11,721

11,323

12,246

12,529

8,264

8,008

7,034

Current Portion of Long-Term Debt

5,852

4,907

2,069

1,743

2,132

3,146

4,452

4,398

5,134

5,480

3,627

Unearned Revenue

4,218

3,507

3,242

2,380

3,040

2,963

2,768

2,182

1,687

1,132

1,302

Other Current Liabilities

—

9,167

9,167

—

—

—

—

—

—

—

—

Total Current Liabilities

32,702

39,581

40,198

27,887

29,348

28,796

30,292

27,603

21,993

21,535

18,178

Long-Term Debt

93,211

94,186

95,021

98,240

97,888

105,782

102,931

107,345

59,422

55,566

48,994

Other Long-Term Liabilities

49,446

46,169

46,125

49,109

50,661

46,273

44,945

42,918

35,231

45,779

44,203

Total Long-Term Liabilities

142,657

140,355

141,146

147,349

148,549

152,055

147,876

150,263

94,653

101,345

93,197

Total Liabilities

175,359

179,936

181,344

175,236

177,897

180,851

178,168

177,866

116,646

122,880

111,375

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

Common Stock

45

47

48

51

54

54

54

54

55

56

29

Treasury Stock

-7,517

-7,517

-7,517

-7,517

-7,517

-7,517

-7,517

-7,517

-7,517

-7,517

-7,517

Additional Paid-in Capital

37,768

38,102

38,533

39,412

40,173

39,464

38,447

37,461

37,497

38,230

38,518

Accumulated Other Comprehensive Income

-90

-2,043

-1,253

-2,611

1,480

1,884

1,047

-368

379

98

-174

Retained Earnings

66,875

56,972

52,892

51,609

61,902

56,438

50,695

41,983

38,202

23,076

21,413

Total Common Shareholders' Equity

97,081

85,560

82,703

80,943

96,092

90,323

82,726

71,613

68,616

53,943

52,269

Minority Interests and Other

555

714

764

1,095

1,917

2,695

2,520

2,205

2,200

3,677

2,930

Total Shareholders' Equity

97,636

86,274

83,467

82,038

98,009

93,018

85,246

73,818

70,816

57,620

55,199

Total Liabilities and Shareholders' Equity

272,995

266,211

264,811

257,275

275,905

273,869

263,414

251,684

187,462

180,500

166,574