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

Cash and Cash Equivalents

6,764

6,194

4,802

6,112

5,855

6,319

Short-Term Investments

—

92

263

—

205

213

Total Cash and Cash Equivalents

6,764

6,286

5,065

6,112

6,060

6,532

Accounts Receivable

9,967

10,430

9,887

10,871

9,195

9,048

Total Trade Receivables

9,967

10,430

9,887

10,871

9,195

9,048

Inventories

—

—

—

—

—

—

Other Current Assets

2,254

2,134

2,138

2,327

2,009

3,243

Total Current Assets

18,985

18,850

17,090

19,310

17,264

18,823

Net Property, Plant & Equipment

41,960

41,690

41,265

41,328

41,518

41,217

Net Intangible Assets

3,455

3,356

3,301

3,064

3,108

3,106

Goodwill

4,810

4,806

4,691

4,300

4,411

4,350

Long-Term Investments

—

—

—

—

—

—

Other Long-Term Assets

2,182

2,221

2,119

2,068

1,962

1,922

Total Assets

71,392

70,923

68,466

70,070

68,263

69,418

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

Accounts Payable

5,784

6,040

5,454

6,302

5,410

5,299

Accrued Expenses

4,697

4,302

4,820

5,045

4,766

4,510

Current Portion of Long-Term Debt

932

920

1,858

1,838

1,606

2,008

Current Portion of Leases

742

724

720

733

699

683

Other Current Liabilities

2,397

2,254

2,808

2,523

2,600

2,585

Total Current Liabilities

14,552

14,240

15,660

16,441

15,081

15,085

Long-Term Debt

23,850

23,820

19,511

19,446

20,324

20,197

Leases

3,687

3,445

3,505

3,635

3,613

3,561

Other Long-Term Liabilities

13,455

13,641

14,106

13,805

12,361

13,522

Total Long-Term Liabilities

40,992

40,906

37,122

36,886

36,298

37,280

Total Liabilities

55,544

55,146

52,782

53,327

51,379

52,365

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

Common Stock

9

9

9

9

9

9

Treasury Stock

-5

-4

-4

-7

-6

-6

Additional Paid-in Capital

178

84

—

136

—

136

Accumulated Other Comprehensive Income

-4,117

-4,175

-4,288

-4,309

-3,704

-3,807

Retained Earnings

19,753

19,832

19,939

20,882

20,552

20,692

Total Common Shareholders' Equity

15,823

15,750

15,660

16,718

16,857

17,030

Minority Interests and Other

30

31

28

32

33

29

Total Shareholders' Equity

15,853

15,781

15,688

16,750

16,890

17,059

Total Liabilities and Shareholders' Equity

71,392

70,923

68,466

70,070

68,263

69,418