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

Cash and Cash Equivalents

8,143

5,488

5,840

6,166

6,329

7,832

5,369

4,831

3,324

5,018

6,240

Short-Term Investments

39

166

122

239

69

160

849

849

1,230

884

613

Total Cash and Cash Equivalents

8,182

5,654

5,962

6,405

6,398

7,992

6,218

5,680

4,554

5,902

6,853

Accounts Receivable

14,338

12,972

12,126

10,521

9,644

7,022

5,761

5,574

5,009

4,573

6,622

Total Trade Receivables

14,338

12,972

12,126

10,521

9,644

7,022

5,761

5,574

5,009

4,573

6,622

Inventories

6,593

5,288

5,424

4,699

8,983

4,024

3,193

2,890

3,035

2,334

2,143

Other Current Assets

827

1,913

1,542

968

1,219

506

391

1,447

552

453

389

Total Current Assets

29,940

25,827

25,054

22,593

26,244

19,544

15,563

15,591

13,150

13,262

16,007

Net Property, Plant & Equipment

13,783

11,647

10,502

9,449

10,171

8,917

8,335

7,421

7,615

6,848

6,413

Net Intangible Assets

38,191

37,177

38,089

39,307

42,387

20,947

20,833

21,959

26,188

27,586

22,646

Goodwill

21,219

21,025

20,048

19,820

19,997

11,845

11,668

11,707

11,825

11,658

11,800

Long-Term Investments

2,286

1,900

1,677

1,142

1,237

1,147

1,459

922

1,036

826

543

Other Long-Term Assets

9,037

6,459

5,749

4,172

5,327

4,329

3,519

3,051

3,540

2,346

2,647

Total Assets

114,456

104,035

101,119

96,483

105,363

66,729

61,377

60,651

63,354

62,526

60,056

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

Accounts Payable

25,028

22,465

22,374

19,040

18,938

15,785

13,987

12,841

11,641

10,486

11,663

Short-Term Debt

6,174

2,337

5,129

5,314

1,660

2,194

1,822

1,754

2,247

2,307

916

Current Portion of Leases

379

339

271

228

233

192

188

—

—

—

—

Other Current Liabilities

2,473

2,725

2,768

1,711

1,763

2,136

2,120

1,697

2,495

2,463

2,290

Total Current Liabilities

34,054

27,866

30,542

26,293

22,594

20,307

18,117

16,292

16,383

15,256

14,869

Long-Term Debt

24,700

26,506

22,365

22,965

28,134

17,505

15,730

17,359

15,560

14,501

14,137

Leases

1,379

1,113

857

725

754

489

487

—

—

—

—

Other Long-Term Liabilities

8,352

7,679

8,189

9,442

14,594

12,790

12,447

12,956

14,769

16,100

12,541

Total Long-Term Liabilities

34,431

35,298

31,411

33,132

43,482

30,784

28,664

30,315

30,329

30,601

26,678

Total Liabilities

68,485

63,164

61,953

59,425

66,076

51,091

46,781

46,607

46,712

45,857

41,547

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

Common Stock

388

388

388

387

387

328

328

317

317

316

316

Additional Paid-in Capital

35,243

35,226

35,789

35,756

35,727

8,572

8,542

5,028

4,994

4,952

4,905

Accumulated Other Comprehensive Income

2,044

2,012

1,464

1,468

1,444

1,423

1,445

1,440

1,428

1,446

1,435

Retained Earnings

8,213

3,160

1,502

-574

1,710

5,299

2,812

5,683

8,221

8,140

11,834

Total Common Shareholders' Equity

45,888

40,786

39,143

37,037

39,268

15,622

13,127

12,468

14,960

14,854

18,490

Minority Interests and Other

83

85

23

21

19

16

1,469

1,576

1,682

1,815

19

Total Shareholders' Equity

45,971

40,871

39,166

37,058

39,287

15,638

14,596

14,044

16,642

16,669

18,509

Total Liabilities and Shareholders' Equity

114,456

104,035

101,119

96,483

105,363

66,729

61,377

60,651

63,354

62,526

60,056