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

Net Income

188

941

1,289

-23

1,564

1,373

Depreciation & Amortization

2,063

2,050

2,039

2,102

2,079

2,131

Stock Based Compensation

209

179

410

164

181

218

Other Adjustments

3,311

2,545

477

5,202

3,111

1,931

Changes in Trade Receivables

-156

-17

-1,479

387

344

178

Changes in Inventories

2

-56

-155

-128

-64

-52

Changes in Income Taxes Payable

-411

-1,375

378

-1,803

51

-1,834

Changes in Other Operating Activities

1,818

886

-1,324

1,147

419

-1,674

Cash from Operating Activities

7,024

5,153

1,635

7,048

5,447

2,271

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

Capital Expenditure

-381

-269

-235

-291

-249

-241

Purchases of Investments

-7

-12

-10

-27

-24

-16

Proceeds from Sale of Investments

3

7

32

39

507

3

Payments for Business Acquisitions

-2,802

-1,042

-538

-5,939

-8,493

-5,442.5

Other Investing Activities

-77

33

16

197

3

-5

Cash from Investing Activities

-3,264

-1,181

-735

-1,874

-8,256

-1,102

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

Issuance of Short-Term Debt

791

4,007

—

—

—

2,504

Repayments of Short-Term Debt

-2,007

—

—

—

—

-3

Net Issuance / (Repayments) of Short-Term Debt

-1,216

4,007

—

—

—

2,501

Issuance of Long-Term Debt

—

1,997

3,994

2,000

1,000

7,481.5

Repayments of Long-Term Debt

-9

-3,754

-3,026

-5,762

-403

-3,345

Net Issuance / (Repayments) of Long-Term Debt

-9

-1,757

968

-3,762

597

4,136.5

Issuance of Common Shares

63

5

56

10

67

10

Repurchases of Common Shares

-4

-12

-961

-358

-17

-9

Net Issuance / (Repurchases) of Common Shares

59

-7

-905

-348

50

1

Common Share Dividends Paid

-2,911

-2,910

-2,925

-2,752

-2,751

-2,750

Other Financing Activities

-513

-46

1,604

1

32

-37.5

Cash from Financing Activities

-4,590

-2,710

-1,258

-6,861

-3,072

-6,097

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

Free Cash Flow

6,643

4,884

1,400

6,757

5,198

2,030

NOPAT

501.3

2,963.5

2,897

-15.1

2,875.1

2,557.9

Levered Free Cash Flow

2,052

4,424

2,957

-2,757

4,394

6,337.5

Unlevered Free Cash Flow

3,592.3

4,199.5

3,600

1,011.9

5,111.1

887.9

Net Change in Cash

-830

1,262

-358

-1,687

-5,881

-4,928