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

Cash and Cash Equivalents

612

387

1,139

933

1,644

1,238

Short-Term Investments

6

6

8

72

12

4

Total Cash and Cash Equivalents

618

393

1,147

1,005

1,656

1,242

Accounts Receivable

1,370

1,409

1,348

1,326

1,413

1,430

Total Trade Receivables

1,370

1,409

1,348

1,326

1,413

1,430

Inventories

414

420

438

414

415

417

Other Current Assets

109

83

87

75

93

91

Total Current Assets

2,511

2,305

3,020

2,820

3,577

3,180

Net Property, Plant & Equipment

37,004

36,724

36,344

36,145

35,668

35,454

Goodwill

270

437

430

433

544

535

Long-Term Investments

2,598

2,574

2,537

2,520

2,485

2,455

Other Long-Term Assets

896

889

868

846

795

738

Total Assets

43,279

42,929

43,199

42,764

43,069

42,362

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

Accounts Payable

1,344

1,273

1,315

1,290

1,301

1,192

Accrued Expenses

439

453

391

480

470

469

Current Portion of Long-Term Debt

608

616

605

606

6

557

Other Current Liabilities

575

641

1,110

900

792

521

Total Current Liabilities

2,966

2,983

3,421

3,276

2,569

2,739

Long-Term Debt

18,554

18,550

18,521

17,897

18,535

17,951

Leases

481

484

489

486

494

500

Other Long-Term Liabilities

8,520

8,535

8,593

8,598

8,535

8,552

Total Long-Term Liabilities

27,555

27,569

27,603

26,981

27,564

27,003

Total Liabilities

30,521

30,552

31,024

30,257

30,133

29,742

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

Common Stock

1,862

1,864

1,878

1,900

1,928

1,939

Additional Paid-in Capital

920

882

864

846

815

758

Accumulated Other Comprehensive Income

-220

-224

-227

-232

-269

-270

Retained Earnings

10,191

9,850

9,655

9,988

10,457

10,189

Total Common Shareholders' Equity

12,753

12,372

12,170

12,502

12,931

12,616

Minority Interests and Other

5

5

5

5

5

4

Total Shareholders' Equity

12,758

12,377

12,175

12,507

12,936

12,620

Total Liabilities and Shareholders' Equity

43,279

42,929

43,199

42,764

43,069

42,362