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

Cash and Cash Equivalents

470

592

453

502

393

2,745

332

545

377

403

301

Short-Term Investments

53

184

188

181

208

195

291

268

235

245

201

Total Cash and Cash Equivalents

523

776

641

683

601

2,940

623

813

612

648

502

Accounts Receivable

865

1,022

929

677

588

566

422

384

356

429

316

Total Trade Receivables

865

1,022

929

677

588

566

422

384

356

429

316

Other Current Assets

6,209

5,988

7,526

7,244

6,234

4,154

3,245

5,173

4,542

3,483

2,442

Total Current Assets

7,597

7,786

9,096

8,604

7,423

7,660

4,290

6,370

5,510

4,560

3,260

Net Property, Plant & Equipment

1,129

968

978

976

875

856

730

376

400

362

323

Net Intangible Assets

6,620

6,905

7,443

2,581

2,813

2,255

2,249

2,300

2,468

2,094

1,959

Goodwill

14,336

13,957

14,112

8,099

8,433

6,850

6,366

6,363

6,586

6,027

5,395

Other Long-Term Assets

972

779

665

608

571

358

289

291

390

1,107

924

Total Assets

30,654

30,395

32,294

20,868

20,115

17,979

13,924

15,700

15,354

14,150

11,861

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

Accounts Payable

256

269

332

185

185

175

148

198

177

175

158

Accrued Expenses

313

325

303

243

252

227

188

199

170

207

171

Short-Term Debt

431

399

291

664

1,018

—

391

875

480

—

—

Unearned Revenue

719

711

594

357

329

235

211

194

161

162

127

Other Current Liabilities

5,986

6,198

7,505

7,386

6,088

4,287

3,289

5,104

4,246

3,538

2,464

Total Current Liabilities

7,705

7,902

9,025

8,835

7,872

4,924

4,227

6,570

5,234

4,082

2,920

Long-Term Debt

8,667

9,081

10,163

4,735

4,812

5,541

2,996

2,956

3,727

3,603

2,364

Leases

454

388

417

452

386

389

331

—

—

—

—

Other Long-Term Liabilities

1,798

1,824

1,862

682

640

689

731

725

513

1,035

968

Total Long-Term Liabilities

10,919

11,293

12,442

5,869

5,838

6,619

4,058

3,681

4,240

4,638

3,332

Total Liabilities

18,624

19,195

21,467

14,704

13,710

11,543

8,285

10,251

9,474

8,720

6,252

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

Preferred Stock

—

—

—

—

—

—

—

—

—

—

—

Common Stock

6

6

6

5

5

2

2

2

2

2

2

Treasury Stock

-710

-647

-587

-515

-437

-376

-336

-297

-247

-176

-111

Additional Paid-in Capital

5,351

5,530

5,496

1,445

1,949

2,547

2,632

2,716

3,024

3,104

3,011

Accumulated Other Comprehensive Income

-1,847

-2,099

7,825

-1,991

-1,587

-1,368

-1,686

-1,530

-862

-979

-864

Retained Earnings

9,223

8,401

-1,924

7,207

6,465

5,628

5,027

4,558

3,963

3,479

3,571

Total Common Shareholders' Equity

12,023

11,191

10,816

6,151

6,395

6,433

5,639

5,449

5,880

5,430

5,609

Minority Interests and Other

7

9

11

13

10

3

—

—

—

—

—

Total Shareholders' Equity

12,030

11,200

10,827

6,164

6,405

6,436

5,639

5,449

5,880

5,430

5,609

Total Liabilities and Shareholders' Equity

30,654

30,395

32,294

20,868

20,115

17,979

13,924

15,700

15,354

14,150

11,861