Operating ActivitiesJun '25Mar '25Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21Sep '21Jun '21Mar '21Dec '20

Net Income

2,601.5

2,601.5

1,566

1,566

1,639.5

1,639.5

Depreciation & Amortization

—

—

—

—

893

893

Other Adjustments

4,733

4,733

2,916

2,916

-2,202.5

-2,202.5

Changes in Trading Assets

—

—

—

—

6,611

6,611

Changes in Trading Liabilities

—

—

—

—

9,377.5

9,377.5

Changes in Other Operating Activities

2,816.5

2,816.5

11,584.5

11,584.5

-32,940

-32,940

Cash from Operating Activities

10,151

10,151

16,066.5

16,066.5

-16,011.5

-16,011.5

Cash Flow StatementJun '25Mar '25Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21Sep '21Jun '21Mar '21Dec '20

Provision for Credit Losses

—

—

—

—

610

610

Investing ActivitiesJun '25Mar '25Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21Sep '21Jun '21Mar '21Dec '20

Net Change in Securities and Investments

—

—

—

—

-10,006.5

-10,006.5

Proceeds from Business Divestments

—

—

—

—

—

—

Capital Expenditure

—

—

—

—

-873

-873

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

43

43

Cash from Investing Activities

-2,092

-2,092

-5,973.5

-5,973.5

-3,367

-3,367

Financing ActivitiesJun '25Mar '25Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21Sep '21Jun '21Mar '21Dec '20

Issuance of Long-Term Debt

—

—

—

—

6,308

6,308

Repayments of Long-Term Debt

—

—

—

—

4,507

4,507

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

10,815

10,815

Issuance of Common Shares

—

—

—

—

1,602.5

1,602.5

Repurchases of Common Shares

—

—

—

—

2,066.5

2,066.5

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

3,669

3,669

Common Share Dividends Paid

—

—

—

—

-989

-989

Cash from Financing Activities

1,860

1,860

-557

-557

3,098

3,098

Free Cash FlowJun '25Mar '25Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21Sep '21Jun '21Mar '21Dec '20

Free Cash Flow

10,151

10,151

16,066.5

16,066.5

-16,884.5

-16,884.5

Levered Free Cash Flow

4,727.5

4,912.5

11,584.5

13,613.5

-5,080.5

-4,604.5

Unlevered Free Cash Flow

2,816.5

2,816.5

11,584.5

11,584.5

-16,931.5

-16,931.5

Net Change in Cash

9,919

9,919

9,536

9,536

-16,280.5

-16,280.5