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

Cash and Cash Equivalents

122

74

490.6

140

181.6

143.4

Total Cash and Cash Equivalents

122

74

490.6

140

181.6

143.4

Accounts Receivable

1,880

1,821

1,817.8

1,768

1,740

1,677.2

Total Trade Receivables

1,880

1,821

1,817.8

1,768

1,740

1,677.2

Other Current Assets

414

511

351.3

473

340.1

536.5

Total Current Assets

2,416

2,406

2,659.7

2,381

2,261.7

2,357.1

Net Property, Plant & Equipment

12,049

11,877

11,446.5

11,351

10,561.7

10,744

Net Intangible Assets

612

546

463.4

496

431.5

347.2

Goodwill

16,626

15,982

15,864.9

15,834

15,353.6

14,451.5

Other Long-Term Assets

1,694

1,591

1,499.6

1,348

1,214.8

1,153.1

Total Assets

33,397

32,402

31,934.1

31,410

29,823.3

29,052.9

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

Accounts Payable

1,199

1,345

1,285.5

1,412

1,098.4

1,221.8

Accrued Expenses

1,396

1,277

1,202.2

1,276

1,129.3

1,137.3

Current Portion of Long-Term Debt

421

862

1,432.9

932

152.8

456

Unearned Revenue

490

485

472.5

467

467.4

443

Other Current Liabilities

141

159

140.5

141

140

132.6

Total Current Liabilities

3,647

4,128

4,533.6

4,228

2,987.9

3,390.7

Long-Term Debt

12,546

11,851

11,526.8

11,887

11,960.4

11,329.5

Other Long-Term Liabilities

5,152

5,016

4,867.4

4,752

4,670.3

4,645.9

Total Long-Term Liabilities

17,698

16,867

16,394.2

16,639

16,630.7

15,975.4

Total Liabilities

21,345

20,995

20,927.8

20,867

19,618.6

19,366.1

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

Preferred Stock

—

—

—

—

—

—

Common Stock

3

3

3.2

3

3.2

3.2

Treasury Stock

-181

-113

-981.9

-784

-519

-504.6

Additional Paid-in Capital

1,801

1,767

2,932.2

2,901

2,873.5

2,843.2

Accumulated Other Comprehensive Income

-28

-26

-9.1

-12

-6.7

-12.1

Retained Earnings

10,455

9,774

9,060.7

8,434

7,852.7

7,356.3

Total Common Shareholders' Equity

12,050

11,405

11,005.1

10,542

10,203.7

9,686

Minority Interests and Other

2

2

1.2

1

1

0.8

Total Shareholders' Equity

12,052

11,407

11,006.3

10,543

10,204.7

9,686.8

Total Liabilities and Shareholders' Equity

33,397

32,402

31,934.1

31,410

29,823.3

29,052.9