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

Cash and Cash Equivalents

8,432

5,893

4,680

4,208

4,295

5,647

10,873

6,406

4,393

6,241

Short-Term Investments

654

1,084

727

103

—

1,180

440

—

—

—

Total Cash and Cash Equivalents

9,086

6,977

5,407

4,311

4,295

6,827

11,313

6,406

4,393

6,241

Accounts Receivable

3,773

3,333

3,404

2,779

2,439

1,073

1,214

919

739

387

Total Trade Receivables

3,773

3,333

3,404

2,779

2,439

1,073

1,214

919

739

387

Other Current Assets

2,280

1,935

2,486

2,159

2,085

1,982

1,398

1,333

1,563

857

Total Current Assets

15,139

12,245

11,297

9,249

8,819

9,882

13,925

8,658

6,837

7,014

Net Property, Plant & Equipment

3,056

3,110

3,314

3,531

3,241

3,088

3,325

1,641

1,192

2,077

Net Intangible Assets

1,104

1,125

1,425

1,874

2,412

1,564

71

82

54

51

Goodwill

8,917

8,066

8,151

8,263

8,420

6,109

167

153

39

39

Long-Term Investments

10,645

8,762

6,454

5,271

12,606

10,131

11,891

11,667

5,969

5,969

Other Long-Term Assets

24,483

17,936

8,058

3,921

3,276

2,478

2,382

1,787

184

92

Total Assets

63,344

51,244

38,699

32,109

38,774

33,252

31,761

23,988

15,426

15,713

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

Accounts Payable

1,119

858

790

728

860

235

272

150

213

280

Accrued Expenses

8,571

7,689

6,397

6,232

6,537

5,112

4,050

3,157

2,713

1,019

Current Portion of Leases

163

175

190

201

185

175

196

—

—

—

Other Current Liabilities

3,268

2,754

2,077

1,692

1,442

1,343

1,121

952

921

1,126

Total Current Liabilities

13,121

11,476

9,454

8,853

9,024

6,865

5,639

4,259

3,847

2,425

Long-Term Debt

10,615

8,347

9,459

9,265

9,276

7,560

5,707

6,869

3,048

3,087

Leases

1,412

1,454

1,550

1,673

1,644

1,544

1,523

—

—

—

Other Long-Term Liabilities

9,041

7,491

5,554

3,814

3,481

3,529

3,709

6,068

4,878

3,686

Total Long-Term Liabilities

21,068

17,292

16,563

14,752

14,401

12,633

10,939

12,937

7,926

6,773

Total Liabilities

34,189

28,768

26,017

23,605

23,425

19,498

16,578

17,196

11,773

9,198

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

Additional Paid-in Capital

39,499

42,801

42,264

40,550

38,608

35,931

30,739

668

320

209

Accumulated Other Comprehensive Income

-430

-517

-421

-443

-524

-535

-187

-188

-3

1

Retained Earnings

-10,935

-20,726

-30,594

-32,767

-23,626

-23,130

-16,362

-7,865

-8,874

-4,806

Total Common Shareholders' Equity

28,134

21,558

11,249

7,340

14,458

12,266

14,190

-7,385

-8,557

-4,596

Minority Interests and Other

1,021

918

1,433

1,164

891

1,488

993

14,177

12,210

11,111

Total Shareholders' Equity

29,155

22,476

12,682

8,504

15,349

13,754

15,183

6,792

3,653

6,515

Total Liabilities and Shareholders' Equity

63,344

51,244

38,699

32,109

38,774

33,252

31,761

23,988

15,426

15,713