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

Cash and Cash Equivalents

11,141

8,249

7,079

11,144

4,827

5,865

4,194

3,019

3,433

5,560

15,308

Short-Term Investments

19,794

13,813

17,955

17,194

24,426

18,030

8,929

8,631

10,569

11,539

10,005

Total Cash and Cash Equivalents

30,935

22,062

25,034

28,338

29,253

23,895

13,123

11,650

14,002

17,099

25,313

Accounts Receivable

3,202

3,478

3,402

4,133

9,457

6,782

7,659

6,722

5,607

4,690

4,787

Total Trade Receivables

3,202

3,478

3,402

4,133

9,457

6,782

7,659

6,722

5,607

4,690

4,787

Inventories

11,489

12,198

11,127

13,224

10,776

8,427

8,744

7,253

6,983

5,553

5,167

Other Current Assets

6,105

9,586

3,706

4,712

9,072

8,145

1,713

3,162

2,908

8,166

3,053

Total Current Assets

51,731

47,324

43,269

50,407

58,558

47,249

31,239

28,787

29,500

35,508

38,320

Net Property, Plant & Equipment

105,047

107,919

96,647

80,860

63,245

56,584

55,386

48,976

41,109

36,171

31,858

Net Intangible Assets

2,877

3,691

4,589

6,018

7,270

9,026

10,827

11,836

12,745

9,494

3,933

Goodwill

23,912

24,693

27,591

27,591

26,963

26,971

26,276

24,513

24,389

14,099

11,332

Long-Term Investments

8,667

5,383

5,829

5,912

6,298

7,344

7,243

9,430

12,291

10,896

7,851

Other Long-Term Assets

12,280

7,475

13,647

11,315

6,072

5,917

5,553

4,421

3,215

7,159

8,165

Total Assets

204,514

196,485

191,572

182,103

168,406

153,091

136,524

127,963

123,249

113,327

101,459

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

Accounts Payable

10,268

12,556

8,578

9,595

5,747

5,581

4,128

3,824

2,928

2,475

2,063

Accrued Expenses

3,756

3,343

3,655

4,084

4,535

3,999

3,853

3,622

3,526

3,465

4,098

Short-Term Debt

2,496

3,729

2,288

4,367

4,591

2,504

3,693

1,261

1,776

4,634

2,634

Unearned Revenue

—

—

—

—

—

—

—

—

1,656

1,718

2,188

Other Current Liabilities

15,777

16,038

13,532

14,109

12,589

12,670

10,636

7,919

7,535

8,010

4,663

Total Current Liabilities

32,297

35,666

28,053

32,155

27,462

24,754

22,310

16,626

17,421

20,302

15,646

Long-Term Debt

44,057

46,282

46,978

37,684

33,510

33,897

25,308

25,098

25,037

20,649

20,036

Other Long-Term Liabilities

11,430

9,505

6,576

8,978

12,043

13,402

11,247

11,257

10,906

5,268

3,795

Total Long-Term Liabilities

55,487

55,787

53,554

46,662

45,553

47,299

36,555

36,355

35,943

25,917

23,831

Total Liabilities

87,784

91,453

81,607

78,817

73,015

72,053

58,865

52,981

53,364

46,219

39,477

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

Common Stock

56,755

50,949

36,649

31,580

28,006

25,556

25,261

25,365

26,074

25,373

23,411

Accumulated Other Comprehensive Income

19

-711

-215

-562

-880

-751

-1,280

-974

862

106

37,614

Retained Earnings

49,602

49,032

69,156

70,405

68,265

56,233

53,523

50,172

42,083

40,747

60

Total Common Shareholders' Equity

106,376

99,270

105,590

101,423

95,391

81,038

77,504

74,563

69,019

66,226

61,085

Minority Interests and Other

10,354

5,762

4,375

1,863

—

—

155

419

866

882

897

Total Shareholders' Equity

116,730

105,032

109,965

103,286

95,391

81,038

77,504

74,563

69,019

66,226

61,085

Total Liabilities and Shareholders' Equity

204,514

196,485

191,572

182,103

168,406

153,091

136,524

127,963

123,249

113,327

101,459