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

Cash and Cash Equivalents

411

799

695

739

463

557

Short-Term Investments

—

—

—

—

—

—

Total Cash and Cash Equivalents

411

799

695

739

463

557

Accounts Receivable

2,118

2,005

2,044

1,968

1,941

1,893

Total Trade Receivables

2,118

2,005

2,044

1,968

1,941

1,893

Inventories

485

455

466

457

407

421

Other Current Assets

259

266

255

220

261

334

Total Current Assets

3,273

3,525

3,460

3,384

3,072

3,205

Net Property, Plant & Equipment

55,615

54,458

56,165

56,024

53,242

53,470

Net Intangible Assets

2,979

2,940

3,120

3,146

2,972

3,035

Goodwill

18,724

18,352

19,333

19,350

18,160

18,411

Long-Term Investments

472

454

588

586

555

559

Other Long-Term Assets

5,626

5,451

5,374

5,254

4,224

4,112

Total Assets

86,689

85,180

88,040

87,744

82,225

82,792

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

Accounts Payable

2,900

2,736

2,735

2,842

2,594

2,611

Current Portion of Long-Term Debt

2,301

1,042

1,512

2,819

3,204

3,668

Total Current Liabilities

5,201

3,778

4,247

5,661

5,798

6,279

Long-Term Debt

21,590

21,227

21,140

19,804

18,710

18,956

Other Long-Term Liabilities

13,239

13,028

13,410

13,389

12,637

12,734

Total Long-Term Liabilities

34,829

34,255

34,550

33,193

31,347

31,690

Total Liabilities

40,030

38,033

38,797

38,854

37,145

37,969

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

Common Stock

24,815

25,285

25,603

25,689

25,672

25,655

Additional Paid-in Capital

106

105

107

94

94

93

Accumulated Other Comprehensive Income

1,602

951

2,653

2,680

-28

379

Retained Earnings

19,175

19,863

19,883

19,429

18,405

17,745

Total Common Shareholders' Equity

45,698

46,204

48,246

47,892

44,143

43,872

Minority Interests and Other

961

943

997

998

937

951

Total Shareholders' Equity

46,659

47,147

49,243

48,890

45,080

44,823

Total Liabilities and Shareholders' Equity

86,689

85,180

88,040

87,744

82,225

82,792