AssetsJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Cash and Cash Equivalents

735

388

391

497

726.4

1,935

Total Cash and Cash Equivalents

735

388

391

497

726.4

1,935

Accounts Receivable

431

371

412

405

375.4

531

Total Trade Receivables

431

371

412

405

375.4

531

Inventories

247

265

242

248

215.9

224

Other Current Assets

7,416

6,177

7,086

5,953

6,327.5

4,683

Total Current Assets

8,829

7,201

8,131

7,103

7,645.2

7,373

Net Property, Plant & Equipment

33,007

32,508

32,348

30,725

28,487.5

28,084

Goodwill

808

808

809

809

809.3

809

Other Long-Term Assets

2,277

2,049

1,931

1,805

1,657.8

1,678

Total Assets

44,921

42,566

43,219

40,442

38,599.7

37,944

LiabilitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Accounts Payable

959

919

821

792

692

647

Accrued Expenses

1,701

1,635

1,410

1,478

1,391.6

1,459

Short-Term Debt

—

—

—

—

—

—

Current Portion of Long-Term Debt

1,402

1,603

1,332

1,720

1,713.3

2,088

Current Portion of Leases

84

74

64

65

81.8

80

Unearned Revenue

6,379

5,496

6,245

5,311

5,676.3

4,168

Other Current Liabilities

48

90

22

35

111.9

131

Total Current Liabilities

10,573

9,817

9,894

9,401

9,666.9

8,573

Long-Term Debt

17,612

18,473

19,785

19,732

18,685.6

21,303

Leases

639

670

591

613

537.6

523

Other Long-Term Liabilities

358

375

522

486

492.1

508

Total Long-Term Liabilities

18,609

19,518

20,898

20,831

19,715.4

22,334

Total Liabilities

29,182

29,335

30,792

30,232

29,382.3

30,907

EquityJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Common Stock

3

3

3

3

2.8

3

Treasury Stock

-2,333

-2,081

-2,081

-2,069

-2,069.4

-2,068

Additional Paid-in Capital

7,874

7,831

7,536

7,474

7,406.8

7,285

Accumulated Other Comprehensive Income

-519

-802

-654

-674

-680

-644

Retained Earnings

4,144

2,612

1,204

-10

-1,296.6

-1,707

Total Common Shareholders' Equity

9,169

7,563

6,008

4,724

3,363.6

2,869

Minority Interests and Other

191

172

174

175

177.4

—

Total Shareholders' Equity

9,360

7,735

6,182

4,899

3,541.1

2,869

Total Liabilities and Shareholders' Equity

38,542

37,070

36,974

35,131

32,923.3

33,776