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

Cash and Cash Equivalents

2,077

3,660

2,950

3,081

2,776

1,993

Short-Term Investments

854

872

723

527

451

—

Total Cash and Cash Equivalents

2,931

4,532

3,673

3,608

3,227

1,993

Accounts Receivable

1,144

1,137

1,089

949

1,123

1,124

Total Trade Receivables

1,144

1,137

1,089

949

1,123

1,124

Restricted Cash

—

—

—

—

—

—

Other Current Assets

891

881

743

890

705

612

Total Current Assets

4,966

6,550

5,505

5,447

5,055

3,729

Net Property, Plant & Equipment

23,336

22,688

21,494

20,668

21,152

19,993

Net Intangible Assets

1,331

1,389

1,388

1,417

1,544

1,573

Goodwill

5,945

5,982

5,633

5,504

5,768

5,622

Long-Term Investments

—

—

—

—

—

—

Other Long-Term Assets

2,482

2,240

2,059

2,049

1,919

1,937

Total Assets

38,060

38,849

36,079

35,085

35,438

32,854

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

Accounts Payable

1,275

1,213

1,105

1,193

1,125

1,139

Accrued Expenses

482

378

422

387

394

420

Current Portion of Long-Term Debt

716

1,913

1,204

1,204

2,203

1,005

Current Portion of Leases

316

369

351

333

351

274

Other Current Liabilities

280

368

245

232

297

230

Total Current Liabilities

3,069

4,241

3,327

3,349

4,370

3,068

Long-Term Debt

16,476

16,022

14,560

14,007

13,075

13,336

Leases

3,474

3,547

3,535

3,417

3,559

3,360

Other Long-Term Liabilities

861

932

744

760

822

787

Total Long-Term Liabilities

20,811

20,501

18,839

18,184

17,456

17,483

Total Liabilities

23,880

24,742

22,166

21,533

21,826

20,551

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

Common Stock

—

—

—

—

—

—

Treasury Stock

-24

-30

-32

-39

-40

-48

Additional Paid-in Capital

21,503

21,324

21,186

20,895

20,069

18,915

Accumulated Other Comprehensive Income

-1,419

-1,399

-1,559

-1,735

-1,283

-1,541

Retained Earnings

-5,903

-5,811

-5,706

-5,593

-5,158

-5,048

Total Common Shareholders' Equity

14,157

14,084

13,889

13,528

13,588

12,278

Minority Interests and Other

23

23

24

24

24

25

Total Shareholders' Equity

14,155

14,082

13,888

13,527

13,587

12,303

Total Liabilities and Shareholders' Equity

38,060

38,849

36,079

35,085

35,438

32,854