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

Cash and Cash Equivalents

1,845

1,052

1,489

1,738

1,637

2,444

Total Cash and Cash Equivalents

1,845

1,052

1,489

1,738

1,637

2,444

Accounts Receivable

9,162

9,762

8,616

9,544

8,739

9,017

Other Receivables

1,381

1,576

1,605

1,489

1,701

1,870

Total Trade Receivables

10,543

11,338

10,221

11,033

10,440

10,887

Inventories

6,419

5,583

5,240

3,995

6,037

6,522

Other Current Assets

3,210

3,103

1,329

1,144

1,193

1,063

Total Current Assets

22,017

21,076

18,279

17,910

19,307

20,916

Net Property, Plant & Equipment

36,388

36,683

34,966

35,264

35,597

35,229

Net Intangible Assets

1,029

1,060

1,167

1,161

1,157

901

Goodwill

1,433

1,433

1,575

1,575

1,574

1,553

Long-Term Investments

12,494

13,268

13,359

14,378

15,222

15,191

Other Long-Term Assets

2,755

2,422

2,492

2,294

2,223

2,155

Total Assets

76,116

75,942

71,838

72,582

75,080

75,945

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

Accounts Payable

10,224

10,851

10,725

10,304

10,906

12,322

Accrued Expenses

3,135

3,233

2,725

2,220

2,818

2,618

Short-Term Debt

2,587

3,735

1,061

1,831

1,522

2,780

Other Current Liabilities

2,000

1,425

—

732

—

—

Total Current Liabilities

17,946

19,685

14,883

15,087

15,922

18,271

Long-Term Debt

19,168

17,200

17,742

18,231

18,476

17,180

Other Long-Term Liabilities

10,925

10,871

11,232

10,801

11,574

10,538

Total Long-Term Liabilities

30,093

28,071

28,974

29,032

30,050

27,718

Total Liabilities

48,039

47,315

43,485

44,119

45,296

45,438

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

Common Stock

7

7

7

7

7

7

Treasury Stock

-23,656

-23,390

-22,995

-22,751

-22,140

-21,332

Additional Paid-in Capital

19,911

19,820

19,789

19,788

19,759

19,717

Accumulated Other Comprehensive Income

-163

-118

-313

-407

-141

-309

Retained Earnings

30,818

31,172

30,785

30,771

31,237

31,372

Total Common Shareholders' Equity

26,917

27,491

27,273

27,408

28,722

29,455

Minority Interests and Other

1,160

1,136

1,080

1,055

1,062

1,052

Total Shareholders' Equity

28,077

28,627

28,353

28,463

29,784

30,507

Total Liabilities and Shareholders' Equity

76,116

75,942

71,838

72,582

75,080

75,945