AssetsLTMJan '25Dec '23Dec '22Dec '21Jan '21Jan '20Jun '19Jun '18Jun '17Jul '16

Cash and Cash Equivalents

339

615

560

880

941

1,276

824

530

288

484

487

Short-Term Investments

—

—

—

—

—

—

—

—

—

—

—

Total Cash and Cash Equivalents

339

615

560

880

941

1,276

824

530

288

484

487

Accounts Receivable

3,677

3,230

3,196

2,987

3,021

2,437

2,459

807

782

623

674

Other Receivables

3,958

3,609

3,257

2,987

3,119

2,732

2,661

998

956

24

75

Total Trade Receivables

7,635

6,839

6,453

5,974

6,140

5,169

5,120

1,805

1,738

647

749

Inventories

1,291

1,330

1,472

1,291

982

973

1,219

360

411

841

867

Other Current Assets

758

1,971

1,597

345

370

637

594

424

277

125

596

Total Current Assets

7,593

8,218

8,055

6,754

6,359

6,667

6,312

2,578

2,224

2,073

2,624

Net Property, Plant & Equipment

2,761

2,806

2,862

2,104

2,870

2,868

2,954

894

900

904

924

Net Intangible Assets

7,072

7,639

8,540

6,001

6,640

7,908

8,458

870

989

1,104

1,231

Goodwill

20,370

20,325

19,979

17,283

18,189

18,876

20,001

5,340

5,372

5,366

5,352

Other Long-Term Assets

3,218

3,013

2,251

1,382

651

641

611

435

366

643

1,878

Total Assets

41,014

42,001

41,687

33,524

34,709

36,960

38,336

10,117

9,851

10,090

12,009

LiabilitiesLTMJan '25Dec '23Dec '22Dec '21Jan '21Jan '20Jun '19Jun '18Jun '17Jul '16

Accounts Payable

1,902

2,005

2,106

1,945

1,767

1,406

1,261

525

622

540

494

Accrued Expenses

486

419

544

398

444

496

460

161

142

140

165

Short-Term Debt

725

515

1,602

2

2

2

3

103

78

80

15

Current Portion of Long-Term Debt

—

—

363

818

11

8

257

656

304

554

382

Unearned Revenue

2,231

2,142

1,900

1,400

1,297

1,198

1,214

496

372

252

294

Other Current Liabilities

1,294

2,552

1,489

1,213

1,030

1,130

814

327

332

360

631

Total Current Liabilities

6,638

7,633

8,004

5,776

4,551

4,240

4,009

2,268

1,850

1,926

1,981

Long-Term Debt

10,997

11,081

11,160

6,225

7,048

6,943

6,694

2,763

3,408

3,396

4,120

Leases

—

—

—

—

768

734

781

—

—

—

—

Other Long-Term Liabilities

3,847

3,708

3,694

2,899

3,023

4,202

4,108

1,723

1,315

1,840

2,851

Total Long-Term Liabilities

14,844

14,789

14,854

9,124

10,839

11,879

11,583

4,486

4,723

5,236

6,971

Total Liabilities

21,482

22,422

22,858

14,900

15,390

16,119

15,592

6,754

6,573

7,162

8,952

EquityLTMJan '25Dec '23Dec '22Dec '21Jan '21Jan '20Jun '19Jun '18Jun '17Jul '16

Common Stock

187

190

190

191

194

208

218

119

118

120

125

Additional Paid-in Capital

15,152

15,558

15,553

15,677

16,248

19,008

20,694

1,778

1,714

1,741

2,096

Accumulated Other Comprehensive Income

22

27

-198

-288

-146

-839

-508

-707

-202

-276

-495

Retained Earnings

4,171

3,739

3,220

2,943

2,917

2,347

2,183

2,173

1,648

1,343

1,330

Total Common Shareholders' Equity

19,532

19,514

18,765

18,523

19,213

20,724

22,587

3,363

3,278

2,928

3,056

Minority Interests and Other

—

65

64

101

106

117

157

—

—

—

1

Total Shareholders' Equity

39,064

39,093

37,594

37,147

38,532

41,565

45,331

6,726

3,278

2,928

6,113

Total Liabilities and Shareholders' Equity

41,014

42,001

41,687

33,524

34,709

36,960

38,336

10,117

9,851

10,090

12,009