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

Cash and Cash Equivalents

6,764

6,112

3,206

5,602

10,255

5,910

5,238

4,225

3,320

3,476

2,730

Short-Term Investments

—

—

2,866

1,993

338

406

503

810

749

1,091

1,996

Total Cash and Cash Equivalents

6,764

6,112

6,072

7,595

10,593

6,316

5,741

5,035

4,069

4,567

4,726

Accounts Receivable

9,967

10,871

11,216

12,583

12,541

10,750

9,552

8,958

8,773

7,695

7,134

Other Receivables

—

—

—

—

—

—

—

—

—

—

—

Total Trade Receivables

9,967

10,871

11,216

12,583

12,541

10,750

9,552

8,958

8,773

7,695

7,134

Other Current Assets

2,254

2,327

2,125

2,039

1,800

3,150

1,810

2,217

2,876

1,587

1,348

Total Current Assets

18,985

19,310

19,413

22,217

24,934

20,216

17,103

16,210

15,718

13,849

13,208

Net Property, Plant & Equipment

41,960

41,328

41,253

38,474

37,037

35,327

33,338

26,576

22,118

18,800

18,352

Net Intangible Assets

3,455

3,064

3,305

2,796

2,486

2,274

2,167

2,075

1,964

1,758

1,549

Goodwill

4,810

4,300

4,872

4,223

3,692

3,367

3,813

3,811

3,872

3,757

3,419

Long-Term Investments

—

—

—

—

—

25

24

170

483

476

473

Other Long-Term Assets

2,182

2,068

2,014

3,414

1,256

1,199

1,412

1,174

1,419

1,737

1,310

Total Assets

71,392

70,070

70,857

71,124

69,405

62,408

57,857

50,016

45,574

40,377

38,311

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

Accounts Payable

5,784

6,302

6,340

7,515

7,523

6,455

5,555

5,188

3,934

3,042

2,587

Accrued Expenses

4,697

5,045

4,703

5,127

4,857

4,496

3,345

3,762

3,285

2,915

2,778

Current Portion of Long-Term Debt

932

1,838

3,348

2,341

2,131

2,623

3,420

2,805

4,011

3,681

3,018

Current Portion of Leases

742

733

709

621

580

560

538

—

—

—

—

Other Current Liabilities

2,397

2,523

2,576

2,536

2,478

2,882

2,555

2,332

1,656

2,092

2,313

Total Current Liabilities

14,552

16,441

17,676

18,140

17,569

17,016

15,413

14,087

12,886

11,730

10,696

Long-Term Debt

23,850

19,446

18,916

17,321

19,784

22,031

21,818

19,931

20,278

12,394

11,316

Leases

3,687

3,635

3,756

3,238

3,033

2,540

2,391

—

—

—

—

Other Long-Term Liabilities

13,455

13,805

13,195

12,622

14,750

20,152

14,952

12,961

11,386

15,824

13,808

Total Long-Term Liabilities

40,992

36,886

35,867

33,181

37,567

44,723

39,161

32,892

31,664

28,218

25,124

Total Liabilities

55,544

53,327

53,543

51,321

55,136

61,739

54,574

46,979

44,550

39,948

35,820

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

Common Stock

9

9

9

9

9

9

9

9

9

9

9

Treasury Stock

-5

-7

-9

-13

-16

-20

-26

-32

-37

-45

-51

Additional Paid-in Capital

178

136

—

—

1,343

865

150

—

—

—

—

Accumulated Other Comprehensive Income

-4,117

-4,309

-3,758

-1,549

-3,278

-7,113

-5,997

-4,994

-4,867

-4,483

-3,540

Retained Earnings

19,753

20,882

21,055

21,326

16,179

6,896

9,105

8,006

5,852

4,879

6,001

Total Common Shareholders' Equity

15,823

16,718

17,306

19,786

14,253

657

3,267

3,021

994

405

2,470

Minority Interests and Other

30

32

17

30

32

32

42

48

67

69

72

Total Shareholders' Equity

15,853

16,750

17,323

19,816

14,285

689

3,309

3,069

1,061

474

2,542

Total Liabilities and Shareholders' Equity

71,392

70,070

70,857

71,124

69,405

62,408

57,857

50,016

45,574

40,377

38,311