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

Net Income

865

561

1,195

288

544

695

Depreciation & Amortization

1,842

1,823

1,873

1,872

1,842

1,928

Other Adjustments

176

-43

301

434

-687

1,121

Changes in Trade Receivables

1,166

2,868

-213

-2,927

1,615

2,224

Changes in Inventories

-405

-38

439

405

113

-466

Changes in Accounts Payable

-609

-1,545

-892

3,321

-1,260

-212

Changes in Other Operating Activities

238

1,067

-318

227

2,128

108

Cash from Operating Activities

3,078

3,517

2,385

3,620

2,997

4,571

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

Capital Expenditure

-2,061

-2,021

-1,686

-2,394

-2

-3

Proceeds from Sale of Property, Plant & Equipment

1,351

65

1

1,135

—

—

Purchases of Intangible Assets

-117

-125

-133

-138

—

—

Proceeds from Sale of Intangible Assets

3

—

—

2

—

—

Purchases of Investments

-237

-123

-263

-347

-74

-174

Proceeds from Sale of Investments

59

4

12

95

45

394

Payments for Business Acquisitions

—

—

—

49

-2

-373

Proceeds from Business Divestments

—

18

—

-104

991

—

Other Investing Activities

909

133

-100

-795

98

591

Cash from Investing Activities

-4,017

-4,669

-2,169

-2,497

-4,154

-4,981

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

Net Issuance / (Repayments) of Short-Term Debt

1,297

-555

313

306

-1,099

-489

Net Issuance / (Repayments) of Long-Term Debt

-1,394

238

-1,320

-980

-964

817

Common Share Dividends Paid

-781

-759

-765

-794

-779

-728

Other Financing Activities

-898

-64

2,603

-966

696

-590

Cash from Financing Activities

-1,772

-1,140

831

-2,434

-2,146

-990

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

Free Cash Flow

1,017

1,496

699

1,226

2,995

4,568

NOPAT

706.7

464

1,144.8

-2,441.5

448.9

530.3

Levered Free Cash Flow

-289

-488

-419

2,987

1,280

2,344

Unlevered Free Cash Flow

-288.3

-250

560.8

989.5

3,269.9

1,885.3

Net Change in Cash

-2,711

-2,292

1,047

-1,311

-3,303

-1,400