AssetsSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Cash and Cash Equivalents

8,143

7,058

5,230

5,488

4,797

6,916

Short-Term Investments

39

50

165

166

133

160

Total Cash and Cash Equivalents

8,182

7,108

5,395

5,654

4,930

7,076

Accounts Receivable

14,338

14,168

13,250

12,972

11,879

11,047

Total Trade Receivables

14,338

14,168

13,250

12,972

11,879

11,047

Inventories

6,593

6,467

5,884

5,288

5,662

5,667

Other Current Assets

827

1,196

1,610

1,913

1,684

1,603

Total Current Assets

29,940

28,939

26,139

25,827

24,155

25,393

Net Property, Plant & Equipment

13,783

13,229

12,303

11,647

11,513

10,833

Net Intangible Assets

38,191

37,925

37,550

37,177

39,394

39,426

Goodwill

21,219

21,222

21,130

21,025

21,139

21,060

Long-Term Investments

2,286

2,139

1,900

1,900

2,145

1,871

Other Long-Term Assets

9,037

8,968

7,231

6,459

6,576

5,757

Total Assets

114,456

112,422

106,253

104,035

104,922

104,340

LiabilitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Accounts Payable

25,028

23,986

22,544

22,465

21,684

20,463

Short-Term Debt

6,174

6,492

3,403

2,337

1,253

5,067

Current Portion of Leases

379

361

355

339

317

292

Other Current Liabilities

2,473

2,697

2,827

2,725

2,672

2,744

Total Current Liabilities

34,054

33,536

29,129

27,866

25,926

28,566

Long-Term Debt

24,700

24,714

26,692

26,506

28,887

27,225

Leases

1,379

1,272

1,196

1,113

1,105

949

Other Long-Term Liabilities

8,352

8,090

8,105

7,679

8,199

8,002

Total Long-Term Liabilities

34,431

34,076

35,993

35,298

38,191

36,176

Total Liabilities

68,485

67,612

65,122

63,164

64,117

64,742

EquitySep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Common Stock

388

388

388

388

388

388

Additional Paid-in Capital

35,243

35,238

35,233

35,226

35,203

35,199

Accumulated Other Comprehensive Income

2,044

2,070

2,054

2,012

1,990

2,078

Retained Earnings

8,213

7,023

3,364

3,160

3,138

1,847

Total Common Shareholders' Equity

45,888

44,719

41,039

40,786

40,719

39,512

Minority Interests and Other

83

91

92

85

86

86

Total Shareholders' Equity

45,971

44,810

41,131

40,871

40,805

39,598

Total Liabilities and Shareholders' Equity

114,456

112,422

106,253

104,035

104,922

104,340