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

Cash and Cash Equivalents

1,423

1,797

1,698

3,969

2,225

2,919

Total Cash and Cash Equivalents

1,423

1,797

1,698

3,969

2,225

2,919

Accounts Receivable

3,129

3,373

2,979

2,651

2,726

3,187

Other Receivables

—

—

—

—

—

333

Total Trade Receivables

3,129

3,373

2,979

2,651

2,726

3,520

Inventories

3,004

2,888

2,648

2,299

2,646

3,045

Other Current Assets

1,283

1,073

1,119

972

3,597

2,089

Total Current Assets

8,839

9,131

8,444

9,891

11,194

11,573

Net Property, Plant & Equipment

3,772

3,757

3,603

3,553

3,583

3,752

Net Intangible Assets

6,560

6,770

6,480

6,432

7,118

7,048

Goodwill

15,680

15,672

14,959

14,601

15,294

15,245

Long-Term Investments

1,381

1,353

1,253

1,194

1,287

1,221

Other Long-Term Assets

1,845

1,810

1,708

1,732

1,725

1,585

Total Assets

38,077

38,493

36,447

37,403

40,201

40,424

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

Accounts Payable

2,959

3,214

3,015

2,458

2,829

3,181

Accrued Expenses

4,208

4,508

3,892

4,098

4,233

4,262

Short-Term Debt

580

—

—

1,336

—

—

Current Portion of Long-Term Debt

—

107

104

—

2,095

2,052

Unearned Revenue

—

—

—

—

—

493

Other Current Liabilities

—

—

—

—

1,221

687

Total Current Liabilities

7,747

7,829

7,011

7,892

10,378

10,675

Long-Term Debt

11,336

11,336

11,080

11,026

10,337

11,270

Leases

424

444

437

432

445

501

Other Long-Term Liabilities

3,731

3,870

3,721

3,658

3,999

3,899

Total Long-Term Liabilities

15,491

15,650

15,238

15,116

14,781

15,670

Total Liabilities

23,238

23,479

22,249

23,008

25,159

26,345

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

Common Stock

9

9

9

9

9

9

Treasury Stock

-6,311

-5,522

-5,188

-3,915

-2,403

-1,972

Additional Paid-in Capital

8,646

8,338

8,616

8,610

8,588

8,563

Accumulated Other Comprehensive Income

-365

-413

-1,473

-2,106

-802

-1,686

Retained Earnings

12,530

12,294

11,895

11,483

9,301

8,854

Total Common Shareholders' Equity

14,509

14,706

13,859

14,081

14,693

13,768

Minority Interests and Other

330

308

339

314

349

311

Total Shareholders' Equity

14,839

15,014

14,198

14,395

15,042

14,079

Total Liabilities and Shareholders' Equity

38,077

38,493

36,447

37,403

40,201

40,424