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

Cash and Cash Equivalents

7,538

6,889

6,978

7,004

9,254

9,352

8,284

7,857

8,261

7,168

6,460

Total Cash and Cash Equivalents

7,538

6,889

6,978

7,004

9,254

9,352

8,284

7,857

8,261

7,168

6,460

Accounts Receivable

10,146

9,282

9,310

8,856

8,477

7,317

8,568

8,802

7,436

5,981

6,695

Other Receivables

10,315

9,565

9,510

9,013

8,898

9,463

9,336

8,650

8,757

8,522

8,991

Total Trade Receivables

20,461

18,847

18,820

17,869

17,375

16,780

17,904

17,452

16,193

14,503

15,686

Inventories

18,958

16,827

16,565

16,270

14,038

11,402

11,266

11,529

10,018

8,614

9,700

Other Current Assets

2,861

3,119

4,586

2,642

2,788

1,930

1,739

1,765

1,772

1,682

1,662

Total Current Assets

49,818

45,682

46,949

43,785

43,455

39,464

39,193

38,603

36,244

31,967

33,508

Net Property, Plant & Equipment

14,310

13,361

12,680

12,028

12,090

12,401

12,904

13,574

14,155

15,322

16,090

Net Intangible Assets

281

399

564

758

1,042

1,308

1,565

1,897

2,111

2,349

2,821

Goodwill

5,329

5,241

5,308

5,288

6,324

6,394

6,196

6,217

6,200

6,020

6,615

Long-Term Investments

13,985

13,242

12,664

12,013

12,707

12,222

12,651

13,286

13,542

13,556

13,651

Other Long-Term Assets

9,999

9,839

9,311

8,071

7,175

6,535

5,944

4,932

4,710

5,490

5,657

Total Assets

93,722

87,764

87,476

81,943

82,793

78,324

78,453

78,509

76,962

74,704

78,342

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

Accounts Payable

8,729

7,675

7,906

8,689

8,154

6,128

5,957

7,051

6,487

4,614

5,023

Accrued Expenses

7,313

7,634

7,715

6,393

5,999

4,738

5,379

5,957

5,779

4,299

5,110

Short-Term Debt

4,509

4,393

4,643

5,957

5,404

2,015

5,166

5,723

4,837

7,303

6,967

Current Portion of Long-Term Debt

9,289

6,665

8,763

5,322

6,352

9,149

6,210

5,830

6,194

6,662

5,877

Unearned Revenue

3,391

2,322

1,929

1,860

1,087

1,108

1,187

1,243

1,426

1,167

1,146

Other Current Liabilities

2,760

3,583

3,772

3,310

2,851

2,579

2,722

2,414

2,208

2,087

2,119

Total Current Liabilities

35,991

32,272

34,728

31,531

29,847

25,717

26,621

28,218

26,931

26,132

26,242

Long-Term Debt

27,736

27,351

24,472

25,714

26,033

25,999

26,281

25,000

23,847

22,818

25,169

Other Long-Term Liabilities

9,336

8,647

8,773

8,807

10,397

11,230

10,922

11,211

12,418

12,541

12,046

Total Long-Term Liabilities

37,072

35,998

33,245

34,521

36,430

37,229

37,203

36,211

36,265

35,359

37,215

Total Liabilities

73,063

68,270

67,973

66,052

66,277

62,946

63,824

64,429

63,196

61,491

63,457

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

Treasury Stock

-48,302

-44,331

-36,339

-31,748

-27,643

-25,178

-24,217

-20,531

-17,005

-17,478

-17,640

Additional Paid-in Capital

6,223

6,941

6,403

6,560

6,398

6,230

5,935

5,827

5,593

5,277

5,238

Accumulated Other Comprehensive Income

-1,723

-2,471

-1,820

-2,457

-1,553

-888

-1,567

-1,684

-1,192

-2,039

-2,035

Retained Earnings

64,460

59,352

51,250

43,514

39,282

35,167

34,437

30,427

26,301

27,377

29,246

Total Common Shareholders' Equity

20,658

19,491

19,494

15,869

16,484

15,331

14,588

14,039

13,697

13,137

14,809

Minority Interests and Other

1

3

9

22

32

47

41

41

69

76

76

Total Shareholders' Equity

20,659

19,494

19,503

15,891

16,516

15,378

14,629

14,080

13,766

13,213

14,885

Total Liabilities and Shareholders' Equity

93,722

87,764

87,476

81,943

82,793

78,324

78,453

78,509

76,962

74,704

78,342