AssetsLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Cash and Cash Equivalents

8,978

8,848

8,472

7,016

5,464

6,195

4,145

2,669

2,543

1,606.5

1,158.4

Short-Term Investments

2,345

5,184

5,722

5,492

5,073

5,771

3,802

1,673

1,978

602.3

1,567

Total Cash and Cash Equivalents

11,323

14,032

14,194

12,508

10,537

11,966

7,947

4,342

4,521

2,208.9

2,725.4

Accounts Receivable

5,474

11,945

11,414

10,755

9,739

7,786

6,174

4,924

3,921

3,196.6

2,496.2

Total Trade Receivables

5,474

11,945

11,414

10,755

9,739

7,786

6,174

4,924

3,921

3,196.6

2,496.2

Other Current Assets

4,266

3,750

3,466

3,132

2,574

2,137

1,842

1,417

1,142

591.3

509.8

Total Current Assets

21,063

29,727

29,074

26,395

22,850

21,889

15,963

10,683

9,584

5,996.8

5,731.3

Net Property, Plant & Equipment

5,096

5,393

6,055

6,592

5,695

5,663

5,415

2,051

1,947

1,787.5

1,715.8

Net Intangible Assets

3,491

4,428

5,278

7,125

8,978

4,114

4,724

1,923

827

1,113.4

490

Goodwill

52,457

51,283

48,620

48,568

47,937

26,318

25,134

12,851

7,314

7,263.8

3,849.9

Long-Term Investments

6,410

4,852

4,848

4,672

4,784

3,909

1,963

1,302

677

567

520.7

Other Long-Term Assets

6,627

7,245

5,948

5,497

4,965

4,408

1,927

1,927

1,635

856.4

455.1

Total Assets

95,144

102,928

99,823

98,849

95,209

66,301

55,126

30,737

21,984

17,584.9

12,762.9

LiabilitiesLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Accounts Payable

5,850

6,658

6,111

6,743

5,470

4,355

3,433

2,691

76

1,752.7

1,349.3

Accrued Expenses

—

—

—

—

—

—

—

—

1,971

—

—

Short-Term Debt

—

—

999

1,182

4

—

—

—

1,025

—

—

Current Portion of Leases

564

579

518

590

686

766

750

—

—

—

—

Unearned Revenue

14,996

20,743

19,003

17,376

15,628

12,607

10,662

8,564

6,995

5,542.8

4,267.7

Other Current Liabilities

—

—

—

—

—

—

—

—

—

—

—

Total Current Liabilities

21,410

27,980

26,631

25,891

21,788

17,728

14,845

11,255

10,067

7,295.5

5,617

Long-Term Debt

8,438

8,433

8,427

9,419

10,592

2,673

2,673

3,173

695

2,008.4

1,286.1

Leases

2,137

2,380

2,644

2,897

2,703

2,842

2,445

—

—

—

—

Other Long-Term Liabilities

3,138

2,962

2,475

2,283

1,995

1,565

1,278

704

846

780.9

857

Total Long-Term Liabilities

13,713

13,775

13,546

14,599

15,290

7,080

6,396

3,877

1,541

2,789.3

2,143

Total Liabilities

35,123

41,755

40,177

40,490

37,078

24,808

21,241

15,132

11,608

10,084.8

7,760.1

EquityLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Preferred Stock

—

—

—

—

—

—

—

—

—

—

—

Common Stock

1

1

1

1

1

1

1

1

1

0.7

0.7

Treasury Stock

-28,255

-19,507

-11,692

-4,000

—

—

—

—

—

—

—

Additional Paid-in Capital

67,448

64,576

59,841

55,047

50,919

35,601

32,116

13,927

9,752

8,040.2

5,705.4

Accumulated Other Comprehensive Income

154

-266

-225

-274

-166

-42

-93

-58

-12

-75.8

-49.9

Retained Earnings

20,673

16,369

11,721

7,585

7,377

5,933

1,861

1,735

635

-464.9

-653.3

Total Common Shareholders' Equity

60,021

61,173

59,646

58,359

58,131

41,493

33,885

15,605

10,376

7,500.1

5,002.9

Minority Interests and Other

—

—

—

—

—

—

—

—

—

—

—

Total Shareholders' Equity

60,021

61,173

59,646

58,359

58,131

41,493

33,885

15,605

10,376

7,500.1

5,002.9

Total Liabilities and Shareholders' Equity

95,144

102,928

99,823

98,849

95,209

66,301

55,126

30,737

21,984

17,584.9

12,762.9