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

Cash and Cash Equivalents

8,554

7,942

11,345

9,609

10,005

7,870

Total Cash and Cash Equivalents

8,554

7,942

11,345

9,609

10,005

7,870

Accounts Receivable

5,778

6,289

8,098

6,774

5,481

6,148

Other Receivables

126

118

—

209

142

121

Total Trade Receivables

5,904

6,407

8,098

6,983

5,623

6,269

Other Current Assets

4,575

5,408

16,041

5,018

5,020

6,878

Total Current Assets

18,907

19,638

23,968

21,401

20,506

20,896

Net Property, Plant & Equipment

4,396

4,339

4,461

4,493

4,239

4,255

Net Intangible Assets

2,390

2,289

2,507

2,706

2,708

2,365

Goodwill

29,028

28,537

30,304

31,264

29,487

29,777

Other Long-Term Assets

13,549

13,478

2,873

14,209

12,567

12,963

Total Assets

68,396

68,399

75,629

74,282

69,648

70,378

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

Accounts Payable

2,074

2,210

2,216

1,988

1,932

1,875

Short-Term Debt

3,032

3,347

10,107

4,277

3,864

2,271

Unearned Revenue

6,749

8,395

9,310

5,978

5,989

7,734

Other Current Liabilities

5,256

5,098

7,601

6,838

6,871

6,782

Total Current Liabilities

17,111

19,050

20,550

19,082

18,655

18,662

Long-Term Debt

6,089

6,034

—

7,169

7,039

7,321

Other Long-Term Liabilities

1,956

1,917

309

2,224

2,488

2,454

Total Long-Term Liabilities

8,044

7,950

8,994

9,394

9,526

9,774

Total Liabilities

25,155

27,000

29,543

28,476

28,181

28,436

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

Common Stock

1,229

1,229

1,229

1,229

1,229

1,229

Treasury Stock

-7,163

-7,123

-5,902

-5,954

-5,793

-5,311

Additional Paid-in Capital

2,790

2,776

2,562

2,564

2,420

2,263

Accumulated Other Comprehensive Income

282

463

3,133

4,692

1,931

3,519

Retained Earnings

45,671

43,653

44,692

42,907

41,424

39,953

Total Common Shareholders' Equity

42,807

40,998

45,713

45,438

41,212

41,652

Minority Interests and Other

434

401

373

368

255

289

Total Shareholders' Equity

43,241

41,400

46,086

45,806

41,467

41,942

Total Liabilities and Shareholders' Equity

68,396

68,399

75,629

74,282

69,648

70,378