Operating ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Net Income

-10

1,485

535

Depreciation & Amortization

806

674

638

Share-Based Compensation Expense

2

3

1

Other Adjustments

746

-219

322

Changes in Trade Receivables

-14

-287

-352

Changes in Inventories

-69

-156

1

Changes in Accounts Payable

-282

477

196

Changes in Accrued Expenses

27

130

98

Changes in Income Taxes Payable

-12

-14

37

Changes in Other Operating Activities

-344

-149

-54

Cash from Operating Activities

1,225

1,146

850

1,663

1,695

1,422

Investing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Capital Expenditure

-1,205

-1,484

-1,354

Purchases of Investments

217

237

-347

-113

-155

Proceeds from Sale of Investments

97

93

28

Other Investing Activities

72

65

17

Cash from Investing Activities

-1,662

-1,258

-1,383

-1,400

-1,439

-1,464

Financing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Issuance of Short-Term Debt

1,767

1,217

321

Repayments of Short-Term Debt

-1,087

-992

-448

Net Issuance / (Repayments) of Short-Term Debt

680

225

-127

Repurchases of Common Shares

Net Issuance / (Repurchases) of Common Shares

Common Share Dividends Paid

Other Financing Activities

-326

-623

-79

Cash from Financing Activities

497

20

354

-1

-398

-206

Free Cash FlowSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Free Cash Flow

1,225

1,146

-355

1,663

211

68

NOPAT

548.5

412

-112.9

-530

715.9

590

Levered Free Cash Flow

-186.7

50

-415

-290

1,141.4

-46

Unlevered Free Cash Flow

548.5

412

-1,191.9

-530

193.9

152

Net Change in Cash

60

-92

-179

262

-142

-248