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

Cash and Cash Equivalents

9,015

8,495

9,673

6,775

12,807

10,381

8,027

10,773

10,550

8,201

9,366

Short-Term Investments

319

419

1,118

2,160

2,543

2,851

2,670

2,692

1,084

359

223

Total Cash and Cash Equivalents

9,334

8,914

10,791

8,935

15,350

13,232

10,697

13,465

11,634

8,560

9,589

Accounts Receivable

4,573

4,241

3,945

3,478

3,574

3,644

3,027

3,179

3,443

3,460

2,386

Other Receivables

221

105

115

347

72

62

116

77

129

98

118

Total Trade Receivables

4,794

4,346

4,060

3,825

3,646

3,706

3,143

3,256

3,572

3,558

2,504

Inventories

6,831

5,860

6,659

6,213

5,436

3,917

3,463

3,447

3,472

2,937

3,168

Other Current Assets

—

—

—

—

—

—

—

—

—

—

—

Total Current Assets

20,959

19,120

21,510

18,973

24,432

20,855

17,303

20,168

18,678

15,055

15,261

Net Property, Plant & Equipment

79,131

68,573

66,468

64,734

64,927

62,882

57,372

56,361

62,093

58,855

61,057

Net Intangible Assets

5,165

2,804

4,389

3,645

2,832

2,755

2,637

2,779

3,119

3,279

3,336

Goodwill

2,556

727

797

826

879

946

922

912

1,037

951

892

Long-Term Investments

7,060

5,927

4,888

3,704

4,032

4,593

4,606

5,113

4,996

5,841

5,729

Other Long-Term Assets

5,934

5,635

5,497

4,892

5,794

5,359

4,962

5,616

5,803

5,282

5,289

Total Assets

120,805

102,786

103,549

96,774

102,896

97,390

87,802

90,949

95,726

89,263

91,564

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

Accounts Payable

9,233

8,178

8,238

8,047

7,733

7,421

6,480

6,600

7,061

6,361

6,237

Short-Term Debt

448

180

824

923

812

607

1,372

1,073

904

922

2,484

Current Portion of Leases

427

354

345

292

324

—

—

—

—

—

—

Other Current Liabilities

3,631

3,031

3,336

2,341

3,758

3,579

3,273

2,898

3,260

2,079

1,325

Total Current Liabilities

13,739

11,743

12,743

11,603

12,627

11,607

11,125

10,571

11,225

9,362

10,046

Long-Term Debt

21,583

12,262

12,177

10,148

11,356

13,408

13,341

12,847

15,148

17,470

21,140

Leases

1,182

1,059

1,006

908

1,039

—

—

—

—

—

—

Other Long-Term Liabilities

22,334

19,757

21,282

21,374

21,284

20,472

18,094

17,708

18,238

16,701

16,250

Total Long-Term Liabilities

45,099

33,078

34,465

32,430

33,679

33,880

31,435

30,261

33,262

34,133

37,279

Total Liabilities

58,838

44,821

47,208

44,033

46,306

45,487

42,560

41,126

44,611

43,533

47,436

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

Common Stock

3,420

3,267

3,584

3,537

3,777

3,988

3,655

3,688

4,360

4,139

4,174

Additional Paid-in Capital

4,328

4,326

4,324

4,322

4,320

4,314

4,313

4,312

4,306

4,304

4,300

Accumulated Other Comprehensive Income

7,078

5,114

8,328

7,755

9,998

11,960

9,177

8,661

12,284

9,216

9,139

Retained Earnings

43,377

42,539

38,350

35,020

33,337

26,792

23,387

27,025

23,761

21,631

19,736

Total Common Shareholders' Equity

58,203

55,246

54,586

50,634

51,432

47,054

40,532

43,686

44,711

39,290

37,349

Total Shareholders' Equity

61,967

57,965

56,341

52,741

56,590

51,903

45,242

49,823

51,115

45,730

44,128

Total Liabilities and Shareholders' Equity

120,805

102,786

103,549

96,774

102,896

97,390

87,802

90,949

95,726

89,263

91,564