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

Cash and Cash Equivalents

7,538

5,442

3,562

6,889

5,638

4,341

Total Cash and Cash Equivalents

7,538

5,442

3,562

6,889

5,638

4,341

Accounts Receivable

10,146

9,704

9,116

9,282

9,086

9,421

Other Receivables

10,315

10,147

9,655

9,565

9,816

9,516

Total Trade Receivables

20,461

19,851

18,771

18,847

18,902

18,937

Inventories

18,958

18,595

17,862

16,827

17,312

17,082

Other Current Assets

2,861

2,867

2,824

3,119

3,094

2,736

Total Current Assets

49,818

46,755

43,019

45,682

44,946

43,096

Net Property, Plant & Equipment

14,310

13,896

13,432

13,361

12,837

12,582

Net Intangible Assets

281

321

361

399

448

488

Goodwill

5,329

5,331

5,270

5,241

5,317

5,264

Long-Term Investments

13,985

13,835

13,452

13,242

13,263

12,797

Other Long-Term Assets

9,999

10,187

9,440

9,839

9,462

9,109

Total Assets

93,722

90,325

84,974

87,764

86,273

83,336

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

Accounts Payable

8,729

8,563

7,792

7,675

7,705

7,575

Accrued Expenses

7,313

6,825

6,249

7,634

7,058

6,624

Short-Term Debt

4,509

4,485

3,454

4,393

3,725

5,298

Current Portion of Long-Term Debt

9,289

8,315

9,315

6,665

8,392

8,177

Unearned Revenue

3,391

3,412

2,951

2,322

2,404

2,324

Other Current Liabilities

2,760

3,334

2,834

3,583

2,934

3,566

Total Current Liabilities

35,991

34,934

32,595

32,272

32,218

33,564

Long-Term Debt

27,736

17,294

25,819

27,351

25,784

23,836

Other Long-Term Liabilities

9,336

8,780

8,490

8,647

8,868

8,800

Total Long-Term Liabilities

37,072

26,074

34,309

35,998

34,652

32,636

Total Liabilities

73,063

71,662

66,904

68,270

66,870

66,200

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

Treasury Stock

-48,302

-47,958

-47,127

-44,331

-42,390

-41,612

Additional Paid-in Capital

6,223

6,143

6,043

6,941

5,584

5,517

Accumulated Other Comprehensive Income

-1,723

-1,684

-2,205

-2,471

-1,717

-2,230

Retained Earnings

64,460

62,160

61,356

59,352

57,920

55,455

Total Common Shareholders' Equity

20,658

18,661

18,067

19,491

19,397

17,130

Minority Interests and Other

1

2

3

3

6

6

Total Shareholders' Equity

20,659

18,663

18,070

19,494

19,403

17,136

Total Liabilities and Shareholders' Equity

93,722

90,325

84,974

87,764

86,273

83,336