AssetsJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Cash and Cash Equivalents

2,575

1,980

1,873

1,284

970

811

Short-Term Investments

—

—

—

—

—

—

Total Cash and Cash Equivalents

2,575

1,980

1,873

1,284

970

811

Accounts Receivable

1,751

1,659

1,535

1,463

1,284

1,111

Total Trade Receivables

1,751

1,659

1,535

1,463

1,284

1,111

Inventories

67

56

60

51

57

48

Other Current Assets

685

595

628

541

460

497

Total Current Assets

5,079

4,290

4,096

3,339

2,770

2,466

Net Property, Plant & Equipment

612

551

539

454

415

411

Net Intangible Assets

7,907

7,459

6,985

6,675

5,703

4,662

Long-Term Investments

481

14

14

—

—

—

Other Long-Term Assets

650

533

490

394

280

333

Total Assets

14,728

12,849

12,123

10,862

9,169

7,872

LiabilitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Accounts Payable

1,515

1,591

1,312

1,427

1,083

1,083

Accrued Expenses

112

110

104

89

79

99

Short-Term Debt

—

—

—

—

—

—

Current Portion of Long-Term Debt

825

622

616

1,086

1,017

821

Current Portion of Leases

130

115

115

112

98

96

Unearned Revenue

2,415

1,965

2,086

1,757

1,869

1,482

Other Current Liabilities

227

258

303

1,012

680

191

Total Current Liabilities

5,223

4,661

4,537

5,483

4,827

3,772

Long-Term Debt

3,913

3,544

3,438

2,248

1,409

1,153

Leases

291

252

247

236

217

218

Other Long-Term Liabilities

1,319

1,102

998

934

847

796

Total Long-Term Liabilities

5,523

4,899

4,683

3,418

2,474

2,167

Total Liabilities

10,746

9,561

9,220

8,901

7,300

5,938

EquityJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Common Stock

99

99

99

99

99

99

Accumulated Other Comprehensive Income

129

-224

-158

-99

-112

-150

Retained Earnings

3,068

2,919

2,517

1,876

1,547

1,763

Total Common Shareholders' Equity

3,296

2,794

2,458

1,876

1,534

1,712

Minority Interests and Other

686

493

445

85

335

221

Total Shareholders' Equity

3,982

3,288

2,903

1,961

1,868

1,933

Total Liabilities and Shareholders' Equity

14,728

12,849

12,123

10,862

9,169

7,872