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

Cash and Cash Equivalents

3,454

3,292

3,862

3,845

2,830

2,275

1,045

2,789

3,547

1,894

1,614

Short-Term Investments

500

—

409

—

—

—

—

—

—

—

—

Total Cash and Cash Equivalents

3,954

3,292

4,271

3,845

2,830

2,275

1,045

2,789

3,547

1,894

1,614

Accounts Receivable

1,095

1,032

960

1,024

965

817

745

929

1,069

1,131

1,047

Other Receivables

—

—

35

18

15

8

17

—

—

—

—

Total Trade Receivables

1,095

1,032

995

1,042

980

825

762

929

1,069

1,131

1,047

Inventories

2,452

2,356

2,134

1,782

1,189

1,030

1,192

1,279

1,236

1,113

1,879

Other Current Assets

1,008

625

449

260

224

185

261

209

174

1,246

272

Total Current Assets

8,509

7,305

7,849

6,929

5,223

4,315

3,260

5,206

6,026

5,384

4,812

Net Property, Plant & Equipment

3,086

3,267

3,572

3,354

2,858

2,504

2,672

2,437

2,296

2,354

2,922

Net Intangible Assets

1,139

836

5,109

4,922

4,841

4,924

6,033

6,583

7,477

8,547

8,790

Goodwill

10,121

9,930

9,993

9,980

9,998

10,021

9,986

8,865

8,874

8,824

9,228

Long-Term Investments

—

—

380

292

214

137

52

13

146

172

—

Other Long-Term Assets

3,499

3,047

1,168

997

762

517

469

514

810

594

602

Total Assets

26,354

24,385

28,071

26,474

23,896

22,418

22,472

23,618

25,629

25,875

26,354

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

Accounts Payable

886

1,017

1,164

1,185

1,252

991

944

999

1,146

973

1,014

Accrued Expenses

—

—

1,173

1,306

771

547

497

820

675

617

781

Short-Term Debt

1,264

500

1,000

—

—

—

—

1,107

751

421

556

Other Current Liabilities

1,433

1,581

706

781

420

438

336

431

90

321

197

Total Current Liabilities

3,583

3,098

4,043

3,272

2,443

1,976

1,777

3,357

2,662

2,332

2,548

Long-Term Debt

10,971

10,354

10,175

11,165

10,572

7,609

7,365

6,247

5,814

8,766

8,656

Other Long-Term Liabilities

1,373

1,402

1,448

1,384

1,530

1,439

1,668

1,620

2,103

2,539

3,347

Total Long-Term Liabilities

12,344

11,756

11,623

12,549

12,102

9,048

9,033

7,867

7,917

11,305

12,003

Total Liabilities

15,927

14,854

15,666

15,821

14,545

11,024

10,810

11,224

10,579

13,637

14,551

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

Common Stock

56

56

56

56

56

59

64

67

71

71

68

Treasury Stock

-4,439

-4,004

-3,210

-2,799

-1,932

-1,037

-3,037

-3,238

-342

-915

-342

Additional Paid-in Capital

15,324

14,962

15,715

15,261

14,897

15,261

16,307

16,587

17,112

16,897

15,150

Accumulated Other Comprehensive Income

167

-17

-476

-2,160

-1,049

-977

-1,020

-978

-931

-1,090

181

Retained Earnings

-1,063

-1,814

—

—

-2,867

-2,123

-870

-233

-1,054

-2,952

-3,542

Total Common Shareholders' Equity

10,045

9,183

12,085

10,358

9,105

11,183

11,444

12,205

14,856

12,011

11,515

Minority Interests and Other

382

348

320

295

246

211

218

189

194

227

288

Total Shareholders' Equity

10,427

9,531

12,405

10,653

9,351

11,394

11,662

12,394

15,050

12,238

11,803

Total Liabilities and Shareholders' Equity

26,354

24,385

28,071

26,474

23,896

22,418

22,472

23,618

25,629

25,875

26,354