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

Cash and Cash Equivalents

2,693

3,087

3,277

3,364

2,664

2,284

Total Cash and Cash Equivalents

2,693

3,087

3,277

3,364

2,664

2,284

Accounts Receivable

6,555

6,511

6,710

7,122

6,920

7,051

Total Trade Receivables

6,555

6,511

6,710

7,122

6,920

7,051

Inventories

5,036

5,105

5,161

4,954

5,254

5,126

Other Current Assets

3,245

2,915

1,693

1,771

1,730

1,469

Total Current Assets

17,529

17,618

16,841

17,211

16,568

15,930

Net Property, Plant & Equipment

5,264

5,176

5,168

5,127

5,150

4,951

Net Intangible Assets

4,180

3,919

3,927

3,951

3,995

4,019

Goodwill

6,051

5,801

6,126

6,078

6,167

6,105

Other Long-Term Assets

6,209

6,226

6,048

5,996

5,650

5,651

Total Assets

39,233

38,740

38,110

38,363

37,530

36,656

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

Accounts Payable

4,196

4,340

4,465

4,542

4,431

4,649

Accrued Expenses

—

—

—

—

—

—

Short-Term Debt

68

66

55

53

52

34

Current Portion of Long-Term Debt

—

—

—

—

—

—

Unearned Revenue

5,511

5,680

5,589

5,672

5,685

5,506

Other Current Liabilities

2,663

2,429

2,485

2,724

2,622

2,397

Total Current Liabilities

12,438

12,515

12,594

12,991

12,790

12,586

Long-Term Debt

5,988

5,968

5,969

5,970

5,984

5,861

Other Long-Term Liabilities

2,363

2,389

2,341

2,264

2,413

2,488

Total Long-Term Liabilities

8,351

8,357

8,310

8,234

8,397

8,349

Total Liabilities

20,789

20,872

20,904

21,225

21,187

20,935

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

Additional Paid-in Capital

24,935

25,087

25,450

25,896

26,045

26,340

Accumulated Other Comprehensive Income

-2,650

-2,653

-2,970

-3,161

-2,837

-2,981

Retained Earnings

-4,128

-4,737

-5,438

-5,840

-7,019

-7,785

Total Common Shareholders' Equity

18,157

17,697

17,042

16,895

16,189

15,574

Minority Interests and Other

171

171

164

160

154

147

Total Shareholders' Equity

18,328

17,868

17,206

17,055

16,343

15,721

Total Liabilities and Shareholders' Equity

39,233

38,740

38,110

38,363

37,530

36,656