Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Income

2,230

1,541

2,745

2,605

2,268

6,424

Depreciation & Amortization

4,089

4,181

4,205

4,311

4,387

4,362

Stock Based Compensation

589

345

566

255

492

258

Other Adjustments

3,022

6,075

1,930

2,086

3,622

1,641

Changes in Trade Receivables

-1,496

731

-524

341

-275

-59

Changes in Inventories

-211

-192

-127

41

-458

-187

Changes in Income Taxes Payable

-997

-1,752

-1,456

444

-932

652

Changes in Other Operating Activities

-438

1,566

-1,028

2,244

1,408

1,939

Cash from Operating Activities

6,788

12,495

6,311

12,327

10,512

15,030

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Capital Expenditure

-504

-540

-434

-424

-353

-390

Purchases of Investments

-22

-51

-22

-42

-35

-27

Proceeds from Sale of Investments

39

546

9

19

36

1,480

Payments for Business Acquisitions

-1,478

-10,285

-10,232

-710

-513

-400

Other Investing Activities

49

200

-11

-12

25

175

Cash from Investing Activities

-1,916

-10,130

-10,690

-1,169

-840

838

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Issuance of Short-Term Debt

4,007

—

5,008

—

—

—

Repayments of Short-Term Debt

—

—

-5,008

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

4,007

—

—

—

—

—

Issuance of Long-Term Debt

3,994

2,000

14,963

—

—

—

Repayments of Long-Term Debt

-6,780

-6,165

-3,448

-1,796

-2,353

-9,552

Net Issuance / (Repayments) of Long-Term Debt

-2,786

-4,165

11,515

-1,796

-2,353

-9,552

Issuance of Common Shares

61

77

137

67

113

64

Repurchases of Common Shares

-973

-375

-1,333

-7

-1,965

-8

Net Issuance / (Repurchases) of Common Shares

-912

-298

-1,196

60

-1,852

56

Common Share Dividends Paid

-5,835

-5,503

-5,522

-5,253

-5,286

-5,010

Other Financing Activities

1,558

33

-75

-121

-621

-646

Cash from Financing Activities

-3,968

-9,933

4,722

-7,110

-10,112

-15,152

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Free Cash Flow

6,284

11,955

5,877

11,903

10,159

14,640

NOPAT

5,983.9

-19,499.9

4,782.1

4,507.1

5,352.8

8,813.9

Levered Free Cash Flow

5,384

637

15,414

7,420

3,962

3,246

Unlevered Free Cash Flow

7,922.9

-16,236.9

5,942.1

11,123.1

9,404.8

15,189.9

Net Change in Cash

904

-7,568

343

4,048

-440

716