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

Cash and Cash Equivalents

84

122

83

74

83.4

490.6

Total Cash and Cash Equivalents

84

122

83

74

83.4

490.6

Accounts Receivable

1,900

1,880

1,854

1,821

1,847.5

1,817.8

Total Trade Receivables

1,900

1,880

1,854

1,821

1,847.5

1,817.8

Other Current Assets

500

414

384

511

417.5

351.3

Total Current Assets

2,484

2,416

2,321

2,406

2,348.4

2,659.7

Net Property, Plant & Equipment

12,192

12,049

11,949

11,877

11,525.6

11,446.5

Net Intangible Assets

599

612

632

546

454.8

463.4

Goodwill

16,699

16,626

16,585

15,982

15,883.1

15,864.9

Other Long-Term Assets

1,815

1,694

1,616

1,591

1,602.3

1,499.6

Total Assets

33,789

33,397

33,103

32,402

31,814.2

31,934.1

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

Accounts Payable

1,247

1,199

1,154

1,345

1,225.4

1,285.5

Accrued Expenses

1,446

1,396

1,253

1,277

1,276.7

1,202.2

Current Portion of Long-Term Debt

921

421

421

862

513

1,432.9

Unearned Revenue

504

490

504

485

485.5

472.5

Other Current Liabilities

145

141

159

159

140.9

140.5

Total Current Liabilities

4,263

3,647

3,491

4,128

3,641.5

4,533.6

Long-Term Debt

12,353

12,546

12,862

11,851

12,047.4

11,526.8

Other Long-Term Liabilities

5,301

5,152

5,085

5,016

4,895.1

4,867.4

Total Long-Term Liabilities

17,654

17,698

17,947

16,867

16,942.5

16,394.2

Total Liabilities

21,917

21,345

21,438

20,995

20,584

20,927.8

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

Preferred Stock

—

—

—

—

—

—

Common Stock

3

3

3

3

3.2

3.2

Treasury Stock

-727

-181

-180

-113

-1,145.6

-981.9

Additional Paid-in Capital

1,816

1,801

1,784

1,767

2,945.9

2,932.2

Accumulated Other Comprehensive Income

-31

-28

-31

-26

-18.6

-9.1

Retained Earnings

10,810

10,455

10,087

9,774

9,443.9

9,060.7

Total Common Shareholders' Equity

11,871

12,050

11,663

11,405

11,228.8

11,005.1

Minority Interests and Other

1

2

2

2

1.4

1.2

Total Shareholders' Equity

11,872

12,052

11,665

11,407

11,230.2

11,006.3

Total Liabilities and Shareholders' Equity

33,789

33,397

33,103

32,402

31,814.2

31,934.1