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

Cash and Cash Equivalents

618

1,968

1,298

1,069

778

1,787

825

2,706

874

2,368

966

Total Cash and Cash Equivalents

618

1,968

1,298

1,069

778

1,787

825

2,706

874

2,368

966

Accounts Receivable

1,053

1,087

1,122

1,069

1,057

1,151

1,167

1,313

1,457

1,392

1,732

Total Trade Receivables

1,053

1,087

1,122

1,069

1,057

1,151

1,167

1,313

1,457

1,392

1,732

Inventories

—

—

—

—

—

—

—

—

—

—

—

Other Current Assets

428

400

435

469

510

425

546

426

548

686

683

Total Current Assets

2,186

3,490

2,921

2,811

2,453

3,975

3,071

4,521

2,977

4,634

3,557

Net Property, Plant & Equipment

357

386

447

414

502

545

615

473

921

961

1,067

Net Intangible Assets

4,807

4,587

4,401

4,154

4,153

4,257

4,418

4,232

6,773

7,049

7,903

Goodwill

7,909

7,262

6,719

5,869

5,940

5,976

5,853

5,076

15,042

14,485

15,878

Long-Term Investments

732

746

2,540

6,930

7,273

1,748

2,084

2,262

348

323

292

Other Long-Term Assets

1,946

2,001

1,722

1,737

1,936

1,992

1,787

530

517

588

591

Total Assets

17,850

18,437

18,684

21,711

22,149

17,881

17,295

17,018

26,480

27,852

29,112

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

Accounts Payable

947

1,091

1,114

1,222

1,363

1,159

1,373

1,778

2,086

2,448

2,255

Accrued Expenses

216

197

248

324

169

251

—

—

—

—

—

Short-Term Debt

838

973

372

1,647

—

—

579

3

1,644

1,111

1,595

Current Portion of Long-Term Debt

—

—

—

—

—

—

—

—

—

—

—

Unearned Revenue

1,132

1,062

992

886

874

866

833

815

937

901

1,319

Other Current Liabilities

428

113

507

812

175

376

434

95

129

102

238

Total Current Liabilities

3,561

3,436

3,233

4,891

2,581

2,652

3,219

2,691

4,796

4,562

5,407

Long-Term Debt

1,338

1,847

2,905

3,114

3,786

3,772

2,676

3,213

5,382

6,278

6,829

Other Long-Term Liabilities

1,190

1,148

1,482

1,821

1,948

1,477

1,840

1,904

2,727

3,756

3,776

Total Long-Term Liabilities

2,528

2,995

4,387

4,935

5,734

5,249

4,516

5,117

8,109

10,034

10,605

Total Liabilities

6,089

6,431

7,620

9,826

8,315

7,901

7,735

7,808

12,905

14,596

16,012

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

Common Stock

3,561

3,498

3,405

5,398

5,496

5,458

5,377

5,348

9,549

9,589

9,852

Accumulated Other Comprehensive Income

-913

-1,191

-1,021

-1,155

-811

-689

-782

-877

-3,673

-4,293

-3,697

Retained Earnings

9,113

9,699

8,680

7,642

9,149

5,211

4,965

4,739

7,201

7,477

6,458

Total Common Shareholders' Equity

11,761

12,006

11,064

11,885

13,834

9,980

9,560

9,210

13,077

12,773

12,613

Minority Interests and Other

—

—

—

—

—

—

—

—

498

483

487

Total Shareholders' Equity

11,761

12,006

11,064

11,885

13,834

9,980

9,560

9,210

13,575

13,256

13,100

Total Liabilities and Shareholders' Equity

17,850

18,437

18,684

21,711

22,149

17,881

17,295

17,018

26,480

27,852

29,112