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

Cash and Cash Equivalents

10,313

8,442

8,588

7,008

7,421

10,113

6,988

6,682

5,933

6,721

5,747

Short-Term Investments

335

330

592

400

473

483

688

1,696

1,849

1,614

991

Total Cash and Cash Equivalents

10,648

8,772

9,180

7,408

7,894

10,596

7,676

8,378

7,782

8,335

6,738

Accounts Receivable

6,089

5,594

5,293

4,695

4,325

4,352

5,509

4,728

3,344

2,509

2,147

Other Receivables

—

—

—

—

—

—

—

—

—

—

—

Total Trade Receivables

6,089

5,594

5,293

4,695

4,325

4,352

5,509

4,728

3,344

2,509

2,147

Other Current Assets

6,486

5,358

4,488

4,503

4,730

4,165

3,717

3,065

2,671

2,384

2,099

Total Current Assets

23,223

19,724

18,961

16,606

16,949

19,113

16,902

16,171

13,797

13,228

10,984

Net Property, Plant & Equipment

2,299

2,138

2,061

2,006

1,907

1,902

1,828

921

829

733

675

Net Intangible Assets

5,591

5,453

4,086

3,859

3,671

1,753

1,417

991

1,120

722

803

Goodwill

9,574

9,193

7,660

7,522

7,662

4,960

4,021

2,904

3,035

1,756

1,891

Long-Term Investments

—

—

—

—

—

—

—

—

—

—

—

Other Long-Term Assets

12,602

11,573

9,680

8,731

7,480

5,856

5,068

3,873

2,548

2,236

1,897

Total Assets

53,289

48,081

42,448

38,724

37,669

33,584

29,236

24,860

21,329

18,675

16,250

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

Accounts Payable

935

929

834

926

738

527

489

537

933

609

472

Accrued Expenses

12,922

11,323

9,240

8,895

7,482

6,272

6,403

6,338

4,640

4,040

3,472

Short-Term Debt

—

750

1,337

274

792

649

—

500

—

—

—

Other Current Liabilities

6,836

6,218

4,853

4,076

4,150

4,399

5,012

4,218

3,220

2,557

2,325

Total Current Liabilities

20,693

19,220

16,264

14,171

13,162

11,847

11,904

11,593

8,793

7,206

6,269

Long-Term Debt

18,983

17,476

14,344

13,749

13,109

12,023

8,527

5,834

5,424

5,180

3,268

Other Long-Term Liabilities

5,694

4,870

4,843

4,427

3,986

3,197

2,814

1,944

1,544

605

651

Total Long-Term Liabilities

24,677

22,346

19,187

18,176

17,095

15,220

11,341

7,778

6,968

5,785

3,919

Total Liabilities

45,370

41,566

35,451

32,347

30,257

27,067

23,245

19,371

15,761

12,991

10,188

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

Common Stock

—

—

—

—

—

—

—

—

—

—

—

Treasury Stock

-79,670

-71,431

-60,429

-51,354

-42,588

-36,658

-32,205

-25,750

-20,764

-17,021

-13,522

Additional Paid-in Capital

6,757

6,442

5,893

5,298

5,061

4,982

4,787

4,580

4,365

4,183

4,004

Accumulated Other Comprehensive Income

-935

-1,433

-1,099

-1,253

-809

-680

-673

-718

-497

-924

-676

Retained Earnings

81,752

72,907

62,564

53,607

45,648

38,747

33,984

27,283

22,364

19,418

16,222

Total Common Shareholders' Equity

7,904

6,485

6,929

6,298

7,312

6,391

5,893

5,395

5,468

5,656

6,028

Minority Interests and Other

15

30

90

79

100

126

98

94

100

28

34

Total Shareholders' Equity

7,919

6,515

6,997

6,377

7,412

6,517

5,991

5,489

5,568

5,684

6,062

Total Liabilities and Shareholders' Equity

53,289

48,081

42,448

38,724

37,669

33,584

29,236

24,860

21,329

18,675

16,250