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

Cash and Cash Equivalents

512

548

542

457

479

467

Total Cash and Cash Equivalents

512

548

542

457

479

467

Accounts Receivable

2,579

2,368

2,298

2,357

2,396

2,260

Total Trade Receivables

2,579

2,368

2,298

2,357

2,396

2,260

Inventories

234

242

227

200

211

219

Other Current Assets

458

362

174

235

235

273

Total Current Assets

3,783

3,520

3,241

3,249

3,321

3,219

Net Property, Plant & Equipment

18,806

18,154

17,254

17,302

17,496

16,854

Net Intangible Assets

531

588

642

663

694

744

Goodwill

6,884

6,888

6,860

6,900

6,853

6,749

Other Long-Term Assets

61

56

53

49

48

47

Total Assets

30,065

29,206

28,050

28,163

28,412

27,613

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

Accounts Payable

1,276

1,439

1,029

748

1,216

1,349

Accrued Expenses

1,387

1,374

1,345

1,397

1,300

1,251

Short-Term Debt

1,548

1,287

1,420

1,178

1,510

1,369

Current Portion of Long-Term Debt

1,548

1,287

1,420

1,178

1,510

1,369

Total Current Liabilities

4,211

4,100

3,794

3,323

4,026

3,969

Long-Term Debt

12,600

12,098

11,502

12,228

11,884

11,520

Leases

1,064

1,070

1,071

1,089

1,021

988

Other Long-Term Liabilities

3,190

2,903

2,894

2,901

2,900

2,855

Total Long-Term Liabilities

16,854

16,071

15,467

16,218

15,805

15,363

Total Liabilities

21,065

20,171

19,261

19,541

19,831

19,332

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

Common Stock

1

1

1

1

1

1

Treasury Stock

-8,773

-8,151

-7,730

-7,478

-7,100

-6,722

Additional Paid-in Capital

2,751

2,721

2,688

2,691

2,686

2,664

Accumulated Other Comprehensive Income

-283

-254

-384

-405

-237

-292

Retained Earnings

15,304

14,718

14,214

13,813

13,231

12,630

Total Common Shareholders' Equity

9,000

9,035

8,789

8,622

8,581

8,281

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

9,000

9,035

8,789

8,622

8,581

8,281

Total Liabilities and Shareholders' Equity

30,065

29,206

28,050

28,163

28,412

27,613