AssetsLTMDec '24Dec '23Dec '22Jan '22Jan '21Dec '19Dec '18Dec '17Dec '16Jan '16

Cash and Cash Equivalents

950

1,462

1,488

1,608

1,976

1,668

1,133

1,065

1,798

1,314

1,018

Short-Term Investments

950

648

464

326

464

269

57

94

546

241

64

Total Cash and Cash Equivalents

1,900

2,110

1,952

1,934

2,440

1,937

1,190

1,159

2,344

1,555

1,082

Accounts Receivable

5,344

5,685

5,430

5,153

4,390

4,086

4,728

4,527

4,288

4,048

4,115

Total Trade Receivables

5,344

5,685

5,430

5,153

4,390

4,086

4,728

4,527

4,288

4,048

4,115

Inventories

6,477

6,330

5,820

5,855

5,166

5,195

5,076

4,803

4,438

4,371

4,322

Other Current Assets

718

423

376

434

641

324

316

1,148

257

230

336

Total Current Assets

14,439

14,548

13,578

13,376

12,637

11,542

11,310

11,637

11,327

10,204

9,855

Net Property, Plant & Equipment

15,415

15,337

14,008

13,105

12,622

12,747

12,852

5,931

10,669

10,559

10,480

Net Intangible Assets

5,265

5,446

5,994

6,505

6,402

6,870

7,322

7,798

8,251

8,745

9,164

Goodwill

4,377

4,372

4,349

4,323

3,949

3,948

3,946

3,942

3,922

3,895

3,780

Long-Term Investments

56

56

53

60

111

128

172

234

295

218

160

Other Long-Term Assets

898

1,121

997

778

893

638

707

611

683

815

918

Total Assets

40,450

40,880

38,979

38,147

36,614

35,873

36,309

30,153

35,147

34,436

34,357

LiabilitiesLTMDec '24Dec '23Dec '22Jan '22Jan '21Dec '19Dec '18Dec '17Dec '16Jan '16

Accounts Payable

6,659

7,531

6,324

6,218

5,433

5,395

5,321

5,302

5,233

5,091

5,106

Short-Term Debt

559

800

863

708

502

661

743

971

750

780

693

Current Portion of Long-Term Debt

543

631

1,191

727

1,002

597

1,127

1,647

1,635

400

998

Current Portion of Leases

1,560

1,648

1,455

1,401

1,297

1,379

1,419

—

—

—

—

Unearned Revenue

220

212

123

180

190

194

191

228

349

—

—

Other Current Liabilities

1,269

946

891

864

772

537

426

556

674

671

425

Total Current Liabilities

10,810

11,768

10,847

10,098

9,196

8,763

9,227

8,704

8,641

6,942

7,222

Long-Term Debt

8,099

7,570

6,661

7,056

6,211

6,449

5,971

6,379

9,542

10,470

10,013

Leases

8,754

8,535

8,003

7,714

7,542

7,522

7,691

—

—

—

—

Other Long-Term Liabilities

1,583

1,741

1,849

1,823

1,928

2,020

2,099

2,892

3,830

3,996

3,998

Total Long-Term Liabilities

18,436

17,846

16,513

16,593

15,681

15,991

15,761

9,271

13,372

14,466

14,011

Total Liabilities

29,246

29,614

27,360

26,691

24,877

24,754

24,988

17,975

22,013

21,408

21,233

EquityLTMDec '24Dec '23Dec '22Jan '22Jan '21Dec '19Dec '18Dec '17Dec '16Jan '16

Common Stock

6,166

6,196

6,477

6,686

6,852

7,045

7,265

7,383

7,666

7,913

8,072

Additional Paid-in Capital

99

115

136

122

116

109

100

107

110

112

102

Accumulated Other Comprehensive Income

24

32

35

30

14

21

47

49

38

33

23

Retained Earnings

4,742

4,748

4,816

4,461

4,591

3,813

3,822

4,580

5,280

4,944

4,914

Total Common Shareholders' Equity

11,031

11,091

11,464

11,299

11,573

10,988

11,234

12,119

13,094

13,002

13,111

Minority Interests and Other

173

175

155

157

164

131

87

59

40

26

13

Total Shareholders' Equity

11,204

11,266

11,619

11,456

11,737

11,119

11,321

12,178

13,134

13,028

13,124

Total Liabilities and Shareholders' Equity

40,450

40,880

38,979

38,147

36,614

35,873

36,309

30,153

35,147

34,436

34,357