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

Cash and Cash Equivalents

548

457

467

363

227

106

Total Cash and Cash Equivalents

548

457

467

363

227

106

Accounts Receivable

2,368

2,357

2,260

2,230

2,138

2,004

Total Trade Receivables

2,368

2,357

2,260

2,230

2,138

2,004

Inventories

242

200

219

205

210

232

Other Current Assets

362

235

273

135

263

381

Total Current Assets

3,520

3,249

3,219

2,933

2,838

2,723

Net Property, Plant & Equipment

18,154

17,302

16,854

16,003

16,020

14,935

Net Intangible Assets

588

663

744

670

773

452

Goodwill

6,888

6,900

6,749

5,940

5,826

6,026

Other Long-Term Assets

56

49

47

43

49

47

Total Assets

29,206

28,163

27,613

25,589

25,506

24,183

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

Accounts Payable

1,439

748

1,349

905

1,339

1,139

Accrued Expenses

1,374

1,397

1,251

1,267

1,027

1,145

Short-Term Debt

1,287

1,178

1,369

1,465

1,444

161

Current Portion of Long-Term Debt

1,287

1,178

1,369

1,465

1,444

161

Total Current Liabilities

4,100

3,323

3,969

3,637

3,810

2,445

Long-Term Debt

12,098

12,228

11,520

10,053

10,493

11,209

Leases

1,070

1,089

988

895

896

642

Other Long-Term Liabilities

2,903

2,901

2,855

2,874

2,893

2,825

Total Long-Term Liabilities

16,071

16,218

15,363

13,822

14,282

14,676

Total Liabilities

20,171

19,541

19,332

17,459

18,092

17,121

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

Common Stock

1

1

1

1

1

1

Treasury Stock

-8,151

-7,478

-6,722

-5,965

-5,460

-4,957

Additional Paid-in Capital

2,721

2,691

2,664

2,650

2,621

2,626

Accumulated Other Comprehensive Income

-254

-405

-292

-228

-241

-264

Retained Earnings

14,718

13,813

12,630

11,672

10,493

9,656

Total Common Shareholders' Equity

9,035

8,622

8,281

8,130

7,414

7,062

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

9,035

8,622

8,281

8,130

7,414

7,062

Total Liabilities and Shareholders' Equity

29,206

28,163

27,613

25,589

25,506

24,183