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

Net Income

2,395

3,771

4,203

4,286

5,133

5,350

Depreciation & Amortization

8,254

8,270

8,351

8,386

8,360

8,516

Stock Based Compensation

962

934

973

911

872

821

Other Adjustments

6,212

4,621

4,007

8,005

2,683

497

Changes in Trade Receivables

-1,265

-765

-570

207

159

-183

Changes in Inventories

-337

-403

-399

-319

-95

-86

Changes in Income Taxes Payable

-3,211

-2,749

-3,208

-3,208

-994

-1,012

Changes in Other Operating Activities

2,527

1,128

-1,432

538

-1,012

1,216

Cash from Operating Activities

20,860

19,283

16,401

18,806

16,511

18,638

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

Capital Expenditure

-1,176

-1,044

-1,016

-974

-888

-858

Purchases of Investments

-56

-73

-77

-73

-80

-64

Proceeds from Sale of Investments

81

585

581

555

530

28

Payments for Business Acquisitions

-5,868

-16,012

-20,412.5

-20,517

-1,785

-1,743

Other Investing Activities

169

249

211

189

-30

-23

Cash from Investing Activities

-7,054

-12,046

-11,967

-20,820

-19,746

-11,859

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

Issuance of Short-Term Debt

—

—

—

5,008

—

—

Repayments of Short-Term Debt

—

—

—

-5,008

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

8,991

14,475.5

16,963

—

—

Repayments of Long-Term Debt

-12,551

-12,945

-12,536

-9,613

-5,645

-5,244

Net Issuance / (Repayments) of Long-Term Debt

-12,551

-3,954

1,939.5

7,350

-5,645

-5,244

Issuance of Common Shares

134

138

143

214

235

204

Repurchases of Common Shares

-1,335

-1,348

-1,345

-1,708

-1,353

-1,340

Net Issuance / (Repurchases) of Common Shares

-1,201

-1,210

-1,202

-1,494

-1,118

-1,136

Common Share Dividends Paid

-11,498

-11,338

-11,178

-11,025

-10,899

-10,775

Other Financing Activities

70

65

76

-42

66

-141.5

Cash from Financing Activities

-15,419

-13,901

-17,288

-5,211

-2,799

-2,388

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

Free Cash Flow

19,684

18,239

15,385

17,832

15,623

17,780

NOPAT

13,044.1

13,650.3

11,687.6

10,538.5

9,858

9,291.7

Levered Free Cash Flow

-4,106

5,011

8,430.5

16,051

4,848

7,871

Unlevered Free Cash Flow

19,101.1

18,852.3

13,983.6

14,961.5

15,229

17,067.7

Net Change in Cash

-1,613

-6,664

-12,854

-7,225

-6,034

4,391