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

Cash and Cash Equivalents

296

256

257

330

455

393

Total Cash and Cash Equivalents

296

256

257

330

455

393

Accounts Receivable

1,503

1,397

1,565

1,488

1,457

1,447

Total Trade Receivables

1,503

1,397

1,565

1,488

1,457

1,447

Inventories

2,875

2,839

2,927

2,984

2,977

2,865

Other Current Assets

91

104

106

97

133

111

Total Current Assets

4,765

4,596

4,855

4,899

5,022

4,816

Net Property, Plant & Equipment

4,988

4,969

5,196

5,116

5,032

5,025

Net Intangible Assets

1,009

1,031

1,071

1,087

1,134

1,142

Goodwill

2,527

2,480

2,598

2,597

3,136

3,127

Other Long-Term Assets

187

173

193

172

176

157

Total Assets

13,476

13,249

13,913

13,871

14,500

14,267

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

Accounts Payable

2,199

2,055

2,269

2,175

2,105

2,138

Short-Term Debt

285

414

364

472

370

283

Current Portion of Long-Term Debt

350

700

465

465

879

529

Current Portion of Leases

64

54

65

59

58

54

Other Current Liabilities

49

43

39

35

19

27

Total Current Liabilities

2,947

3,266

3,202

3,206

3,431

3,031

Long-Term Debt

2,284

1,884

2,234

2,234

2,234

2,584

Leases

452

466

466

390

400

406

Other Long-Term Liabilities

999

981

1,034

1,037

1,014

994

Total Long-Term Liabilities

3,735

3,331

3,734

3,661

3,648

3,984

Total Liabilities

6,682

6,597

6,936

6,867

7,079

7,015

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

Common Stock

2,130

2,126

2,150

2,175

2,181

2,180

Accumulated Other Comprehensive Income

859

752

1,029

944

721

616

Retained Earnings

3,805

3,774

3,798

3,885

4,519

4,456

Total Common Shareholders' Equity

6,794

6,652

6,977

7,004

7,421

7,252

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

6,794

6,652

6,977

7,004

7,421

7,252

Total Liabilities and Shareholders' Equity

13,476

13,249

13,913

13,871

14,500

14,267