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

Cash and Cash Equivalents

432

735

386

388

418

391

Total Cash and Cash Equivalents

432

735

386

388

418

391

Accounts Receivable

356

431

427

371

441

412

Total Trade Receivables

356

431

427

371

441

412

Inventories

269

247

256

265

265

242

Other Current Assets

6,434

7,416

7,093

6,177

6,031

7,086

Total Current Assets

7,491

8,829

8,162

7,201

7,155

8,131

Net Property, Plant & Equipment

35,248

33,007

32,565

32,508

32,355

32,348

Goodwill

808

808

808

808

809

809

Other Long-Term Assets

2,166

2,277

2,251

2,049

2,072

1,931

Total Assets

45,713

44,921

43,786

42,566

42,391

43,219

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

Accounts Payable

828

959

956

919

851

821

Accrued Expenses

1,847

1,701

1,504

1,635

1,476

1,410

Short-Term Debt

—

—

—

—

—

—

Current Portion of Long-Term Debt

3,074

1,402

1,396

1,603

1,868

1,332

Current Portion of Leases

85

84

75

74

68

64

Unearned Revenue

5,604

6,379

6,334

5,496

5,324

6,245

Other Current Liabilities

31

48

35

90

44

22

Total Current Liabilities

11,469

10,573

10,300

9,817

9,631

9,894

Long-Term Debt

17,203

17,612

17,993

18,473

18,972

19,785

Leases

613

639

655

670

648

591

Other Long-Term Liabilities

536

358

362

375

592

522

Total Long-Term Liabilities

18,352

18,609

19,010

19,518

20,212

20,898

Total Liabilities

29,821

29,182

29,310

29,335

29,843

30,792

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

Common Stock

3

3

3

3

3

3

Treasury Stock

-2,747

-2,333

-2,333

-2,081

-2,081

-2,081

Additional Paid-in Capital

7,921

7,874

7,846

7,831

7,669

7,536

Accumulated Other Comprehensive Income

-528

-519

-695

-802

-753

-654

Retained Earnings

5,443

4,144

3,139

2,612

2,207

1,204

Total Common Shareholders' Equity

10,092

9,169

7,960

7,563

7,045

6,008

Minority Interests and Other

196

191

182

172

179

174

Total Shareholders' Equity

10,288

9,360

8,142

7,735

7,224

6,182

Total Liabilities and Shareholders' Equity

40,109

38,542

37,452

37,070

37,067

36,974