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

Cash and Cash Equivalents

11,569

13,947

13,068

7,886

6,650

13,188

8,172

11,379

11,972

7,826

7,686

Short-Term Investments

3,286

644

373

852

600

600

696

618

608

701

508

Total Cash and Cash Equivalents

14,855

14,591

13,441

8,738

7,250

13,788

8,868

11,997

12,580

8,527

8,194

Accounts Receivable

5,532

6,804

7,214

6,541

6,754

5,790

7,870

7,432

8,928

9,182

8,233

Other Receivables

7,075

8,106

7,434

8,607

9,016

11,597

1,733

743

981

1,057

1,201

Total Trade Receivables

12,607

14,910

14,648

15,148

15,770

17,387

9,603

8,175

9,909

10,239

9,434

Inventories

1,397

1,289

1,161

1,552

1,049

1,812

1,619

1,682

1,583

1,553

1,551

Other Current Assets

3,882

3,693

3,658

3,681

4,870

6,188

4,138

4,903

3,942

4,564

4,205

Total Current Assets

32,740

34,482

32,908

29,118

29,539

39,165

38,420

49,146

49,735

43,888

42,504

Net Property, Plant & Equipment

9,074

8,928

8,721

8,212

8,916

9,960

15,006

10,792

11,116

10,830

10,727

Net Intangible Assets

11,729

10,660

11,036

11,184

12,511

13,739

15,235

3,087

3,742

4,688

3,487

Goodwill

67,396

60,706

60,178

55,949

55,643

53,765

58,222

36,265

36,788

36,199

32,021

Long-Term Investments

8,054

7,140

7,392

7,423

7,248

9,273

10,786

11,534

12,333

13,606

15,200

Other Long-Term Assets

17,317

15,258

15,004

15,358

18,144

30,258

14,519

12,558

11,641

8,258

6,556

Total Assets

146,312

137,175

135,241

127,243

132,001

155,971

152,186

123,382

125,356

117,470

110,495

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

Accounts Payable

3,867

4,032

4,132

4,051

3,955

4,033

4,896

6,558

6,451

6,209

6,028

Accrued Expenses

3,508

3,605

3,501

3,481

3,204

3,056

3,406

3,310

3,644

3,577

3,560

Short-Term Debt

7,942

5,089

6,426

4,760

6,787

7,116

8,797

10,207

6,987

7,513

6,461

Current Portion of Leases

807

768

820

874

974

1,035

1,380

—

—

—

—

Unearned Revenue

13,878

13,907

13,451

12,032

12,518

11,980

12,026

11,165

11,552

11,035

11,021

Other Current Liabilities

5,140

5,742

5,791

6,307

6,181

12,650

7,196

6,987

8,729

7,940

7,200

Total Current Liabilities

35,142

33,142

34,122

31,505

33,619

39,869

37,701

38,227

37,363

36,275

34,269

Long-Term Debt

55,174

49,884

50,121

46,189

44,917

54,217

54,102

35,605

39,837

34,655

33,428

Leases

2,646

2,655

2,568

2,190

2,462

2,720

3,879

—

—

—

—

Other Long-Term Liabilities

25,360

24,102

25,816

25,338

32,008

38,439

35,519

32,621

30,431

28,147

28,374

Total Long-Term Liabilities

83,180

76,641

78,505

73,717

79,387

95,376

93,500

68,226

70,268

62,802

61,802

Total Liabilities

118,322

109,783

112,628

105,222

113,005

135,244

131,202

106,452

107,631

99,078

96,071

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

Common Stock

62,819

61,380

59,643

58,343

57,319

56,556

55,895

55,151

54,566

53,935

53,262

Treasury Stock

-170,512

-169,968

-169,624

-169,484

-169,392

-169,339

-169,413

-168,071

-163,507

-159,050

-155,518

Accumulated Other Comprehensive Income

-15,983

-15,269

-18,761

-16,740

-23,234

-29,337

-28,597

-29,490

-26,592

-29,398

-29,607

Retained Earnings

151,581

151,163

151,276

149,825

154,209

162,717

162,954

159,206

153,126

152,759

146,124

Total Common Shareholders' Equity

27,905

27,307

22,533

21,944

18,901

20,597

20,841

16,796

17,594

18,246

14,262

Minority Interests and Other

85

86

80

77

95

129

144

134

131

146

162

Total Shareholders' Equity

27,990

27,393

22,613

22,021

18,996

20,727

20,985

16,929

17,725

18,392

14,424

Total Liabilities and Shareholders' Equity

146,312

137,175

135,241

127,243

132,001

155,971

152,186

123,382

125,356

117,470

110,495