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

Cash and Cash Equivalents

641

735

667

711

1,717

4,459

Short-Term Investments

8

22

16

17

445

851

Total Cash and Cash Equivalents

649

757

683

728

2,162

5,310

Accounts Receivable

2,994

2,943

3,029

2,638

3,033

2,596

Other Receivables

—

—

—

—

—

—

Total Trade Receivables

2,994

2,943

3,029

2,638

3,033

2,596

Inventories

3,894

3,950

3,723

3,859

3,843

3,256

Other Current Assets

1,718

1,347

1,230

1,433

1,431

1,046

Total Current Assets

9,255

8,997

8,666

8,659

10,468

12,207

Net Property, Plant & Equipment

6,997

6,818

6,646

6,602

6,821

6,518

Net Intangible Assets

9,405

9,788

10,135

10,489

10,917

9,910

Goodwill

26,612

26,597

26,444

26,329

26,465

24,546

Long-Term Investments

—

—

—

—

—

—

Other Long-Term Assets

3,056

2,702

2,577

2,586

2,615

2,401

Total Assets

55,325

54,902

54,467

54,665

57,286

55,582

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

Accounts Payable

1,974

6,350

6,087

6,347

1,896

5,413

Accrued Expenses

4,778

—

—

—

4,890

—

Short-Term Debt

1,560

1,810

1,604

1,318

2,170

1,192

Other Current Liabilities

329

6,350

6,087

6,347

168

5,413

Total Current Liabilities

8,313

8,160

7,691

7,664

8,956

6,605

Long-Term Debt

17,621

17,531

17,666

17,440

17,940

18,131

Other Long-Term Liabilities

4,002

3,739

3,869

4,357

4,500

4,978

Total Long-Term Liabilities

21,623

21,270

21,535

21,797

22,440

23,109

Total Liabilities

29,936

29,430

29,226

29,461

31,396

29,714

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

Preferred Stock

—

—

—

—

—

—

Common Stock

371

371

371

371

371

371

Treasury Stock

-9,808

-9,561

-9,561

-9,425

-8,807

-8,807

Additional Paid-in Capital

20,075

20,024

19,971

19,768

19,893

19,847

Accumulated Other Comprehensive Income

-1,870

-1,787

-1,690

-1,651

-1,707

-1,557

Retained Earnings

16,622

16,426

16,150

16,141

16,139

16,015

Total Common Shareholders' Equity

25,390

25,473

25,241

25,204

25,889

25,869

Total Shareholders' Equity

25,390

25,472

25,241

25,205

25,890

25,868

Total Liabilities and Shareholders' Equity

55,325

54,902

54,467

54,665

57,286

55,582