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

Cash and Cash Equivalents

312

831

430

467

627

512

75

240

701

720

894

Total Cash and Cash Equivalents

312

831

430

467

627

512

75

240

701

720

894

Accounts Receivable

374

212

461

636

433

397

318

252

429

1,164

1,074

Other Receivables

2,096

1,887

1,720

1,410

1,519

1,220

1,137

1,097

759

—

—

Total Trade Receivables

2,470

2,099

2,181

2,046

1,952

1,617

1,455

1,349

1,188

1,164

1,074

Inventories

221

208

186

183

161

137

136

128

183

210

285

Other Current Assets

75

90

83

50

50

178

119

28

123

48

31

Total Current Assets

3,078

3,228

2,880

2,746

2,790

2,444

1,785

1,745

2,195

2,142

2,284

Net Property, Plant & Equipment

3,904

3,689

3,558

3,480

3,348

3,170

3,033

2,517

2,215

1,986

1,827

Net Intangible Assets

720

782

891

1,019

1,159

512

492

492

508

548

495

Goodwill

2,650

2,618

2,618

2,618

2,628

1,617

1,373

1,263

1,217

1,234

956

Other Long-Term Assets

1,957

1,824

1,268

994

702

414

348

366

239

442

462

Total Assets

12,309

12,141

11,215

10,857

10,627

8,157

7,031

6,383

6,374

6,352

6,024

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

Accounts Payable

680

598

554

642

603

460

497

562

375

316

317

Accrued Expenses

697

717

735

708

750

651

620

604

634

605

585

Short-Term Debt

—

503

231

399

—

—

—

—

—

—

—

Unearned Revenue

893

774

1,063

766

651

585

373

331

146

166

125

Other Current Liabilities

432

399

449

380

423

530

400

332

236

256

247

Total Current Liabilities

2,702

2,991

3,032

2,895

2,427

2,226

1,890

1,829

1,391

1,343

1,274

Long-Term Debt

2,698

2,700

2,214

2,506

3,298

1,686

1,286

1,283

1,279

1,278

1,273

Leases

228

205

228

246

194

157

164

—

—

—

—

Other Long-Term Liabilities

1,697

1,579

1,648

1,721

1,900

2,187

2,103

1,755

1,946

2,078

1,987

Total Long-Term Liabilities

4,623

4,484

4,090

4,473

5,392

4,030

3,553

3,038

3,225

3,356

3,260

Total Liabilities

7,325

7,475

7,122

7,368

7,819

6,256

5,443

4,867

4,616

4,699

4,534

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

Common Stock

1

1

1

1

1

1

1

1

1

1

1

Treasury Stock

-2,449

-2,449

-2,286

-2,211

-2,159

-2,058

-1,974

-1,760

-972

-684

-492

Additional Paid-in Capital

2,076

2,045

2,045

2,022

1,998

1,972

1,961

1,954

1,942

1,964

1,978

Accumulated Other Comprehensive Income

-26

-28

-422

-599

-923

-1,547

-1,409

-1,288

-900

-951

-845

Retained Earnings

5,382

5,097

4,755

4,276

3,891

3,533

3,009

2,609

1,687

1,323

848

Total Common Shareholders' Equity

4,984

4,666

4,093

3,489

2,808

1,901

1,588

1,516

1,758

1,653

1,490

Minority Interests and Other

—

—

—

—

—

—

—

—

—

—

—

Total Shareholders' Equity

4,984

4,666

4,093

3,489

2,808

1,901

1,588

1,516

1,758

1,653

1,490

Total Liabilities and Shareholders' Equity

12,309

12,141

11,215

10,857

10,627

8,157

7,031

6,383

6,374

6,352

6,024