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

Cash and Cash Equivalents

18,289

16,139

16,398

16,253

17,576

19,384

6,268

3,686

3,367.9

3,393.2

1,196.9

Short-Term Investments

23,358

20,424

12,696

5,932

131

—

—

—

—

—

—

Total Cash and Cash Equivalents

41,647

36,563

29,094

22,185

17,707

19,384

6,268

3,686

3,367.9

3,393.2

1,196.9

Accounts Receivable

4,703

4,418

3,508

2,952

1,913

1,886

1,324

949

515.4

499.1

169

Total Trade Receivables

4,703

4,418

3,508

2,952

1,913

1,886

1,324

949

515.4

499.1

169

Inventories

12,276

12,017

13,626

12,839

5,757

4,101

3,552

3,113

2,263.5

2,067.5

1,277.8

Other Current Assets

6,027

5,362

3,388

2,941

1,723

1,346

959

559

423.7

300

138.3

Total Current Assets

64,653

58,360

49,616

40,917

27,100

26,717

12,103

8,307

6,570.5

6,259.8

2,782

Net Property, Plant & Equipment

54,882

51,501

45,123

36,635

31,176

23,375

20,199

19,691

20,491.6

15,036.9

5,194.7

Net Intangible Assets

131

150

178

215

257

313

339

282

361.5

376.1

12.8

Goodwill

257

244

253

194

200

207

198

68

60.2

—

—

Other Long-Term Assets

13,812

11,815

11,448

4,377

3,398

1,536

1,470

1,392

1,171.5

991.2

78.4

Total Assets

133,735

122,070

106,618

82,338

62,131

52,148

34,309

29,740

28,655.4

22,664.1

8,067.9

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

Accounts Payable

12,819

12,474

14,431

15,255

10,025

6,051

3,771

3,405

2,390.3

1,860.3

916.1

Accrued Expenses

12,791

10,723

9,080

8,205

5,719

3,855

3,222

2,094

1,731.4

1,210

422.8

Short-Term Debt

—

—

—

—

—

—

—

—

100

165.9

—

Current Portion of Long-Term Debt

1,924

2,456

2,373

1,502

1,589

2,132

1,785

2,568

796.5

984.2

627.9

Unearned Revenue

3,756

3,168

2,864

1,747

2,372

2,210

1,889

1,423

1,869.2

1,427

707.3

Other Current Liabilities

—

—

—

—

—

—

—

503

787.3

179.5

136.8

Total Current Liabilities

31,290

28,821

28,748

26,709

19,705

14,248

10,667

9,993

7,674.7

5,827

2,811

Long-Term Debt

5,778

5,757

2,857

1,597

5,245

9,607

11,634

9,404

9,418.4

5,978.3

2,068.4

Other Long-Term Liabilities

15,951

13,812

11,404

8,134

5,598

4,614

3,898

4,030

5,930

4,953.7

2,104.8

Total Long-Term Liabilities

21,729

19,569

14,261

9,731

10,843

14,221

15,532

13,434

15,348.4

10,931.9

4,173.2

Total Liabilities

53,019

48,390

43,009

36,440

30,548

28,418

26,199

23,427

23,023

16,750.2

6,937

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

Preferred Stock

—

—

—

3

—

—

—

—

—

—

—

Common Stock

3

3

3

3

3

1

1

—

0.2

0.2

0.1

Additional Paid-in Capital

41,597

38,371

34,892

32,177

29,803

27,260

12,736

10,249

9,178

7,773.7

3,409.5

Accumulated Other Comprehensive Income

207

-670

-143

-361

54

363

-36

-8

33.3

-23.7

-3.6

Retained Earnings

38,163

35,209

27,882

12,885

329

-5,399

-6,083

-5,318

-4,974.3

-2,997.2

-2,322.3

Total Common Shareholders' Equity

79,970

72,913

62,634

44,704

30,189

22,225

6,618

4,923

4,237.2

4,752.9

1,083.7

Minority Interests and Other

746

767

975

1,194

1,394

1,505

1,492

1,390

1,395.2

1,161

47.3

Total Shareholders' Equity

80,716

73,680

63,609

45,898

31,583

23,730

8,110

6,313

5,632.4

5,913.9

1,131

Total Liabilities and Shareholders' Equity

133,735

122,070

106,618

82,338

62,131

52,148

34,309

29,740

28,655.4

22,664.1

8,067.9