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

Cash and Cash Equivalents

1,190

8,893

669

675

957

1,107

Short-Term Investments

—

—

—

—

11

9

Total Cash and Cash Equivalents

1,190

8,893

669

675

968

1,116

Accounts Receivable

1,457

1,055

1,083

895

917

930

Total Trade Receivables

1,457

1,055

1,083

895

917

930

Other Current Assets

5,496

4,495

4,165

5,354

5,594

4,043

Total Current Assets

8,143

14,443

5,917

6,924

7,479

6,089

Net Property, Plant & Equipment

635

532

524

519

501

482

Net Intangible Assets

4,952

1,866

1,821

1,814

1,582

1,565

Goodwill

14,891

8,365

8,111

7,970

7,577

7,431

Long-Term Investments

—

—

—

—

21

22

Other Long-Term Assets

733

430

387

385

365

355

Total Assets

29,354

25,636

16,760

17,612

17,525

15,944

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

Accounts Payable

849

382

481

373

329

313

Accrued Expenses

840

530

463

653

597

500

Current Portion of Long-Term Debt

75

75

75

225

225

725

Unearned Revenue

887

632

542

577

625

603

Other Current Liabilities

4,239

3,638

3,369

4,486

4,749

3,250

Total Current Liabilities

6,890

5,257

4,930

6,314

6,525

5,391

Long-Term Debt

7,653

7,470

3,731

3,599

3,367

3,391

Leases

243

186

186

189

181

180

Other Long-Term Liabilities

2,161

1,106

1,072

1,073

972

945

Total Long-Term Liabilities

10,057

8,762

4,989

4,861

4,520

4,516

Total Liabilities

16,947

14,019

9,919

11,175

11,045

9,907

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

Common Stock

36

35

31

31

31

30

Treasury Stock

-748

-748

-748

-748

-748

-748

Additional Paid-in Capital

6,117

5,441

1,107

1,118

1,095

1,027

Accumulated Other Comprehensive Income

200

262

15

-109

125

-47

Retained Earnings

6,781

6,604

6,416

6,128

5,961

5,764

Total Common Shareholders' Equity

12,386

11,594

6,821

6,420

6,464

6,026

Minority Interests and Other

21

23

20

17

16

11

Total Shareholders' Equity

12,407

11,617

6,841

6,437

6,480

6,037

Total Liabilities and Shareholders' Equity

29,354

25,636

16,760

17,612

17,525

15,944