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

Net Income

2,195

1,313

2,462

76

1,215

1,684

Depreciation & Amortization

1,011

1,011

1,012

1,880

2,592

2,596

Stock Based Compensation

139

137

144

120

129

125

Other Adjustments

-89

1,441

207

1,087

-52

292

Changes in Trade Receivables

155

-484

15

143

661

-1,019

Changes in Inventories

-90

4

-169

175

-218

-225

Changes in Accounts Payable

160

13

-85

517

-374

-259

Changes in Income Taxes Payable

887

-621

54

121

-348

-1,943

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

1,943

1,103

-1,686

320

1,986

1,075

Cash from Operating Activities

6,311

3,917

1,954

4,439

5,591

2,326

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

Capital Expenditure

-320

-361

-260

-378

-324

-262

Purchases of Investments

-665

-621

-636

-371

-40

-84

Proceeds from Sale of Investments

878

530

232

267

340.5

130

Payments for Business Acquisitions

-1,874

-285

-78

-47

-348

-1,373

Proceeds from Business Divestments

279

270

243

333

255

270

Cash from Investing Activities

-1,702

-473

-499

-196

-219

-1,319

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

Issuance of Short-Term Debt

—

—

—

—

—

1,493.5

Repayments of Short-Term Debt

—

—

—

-134.5

-269

-2,731

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

-134.5

-269

-1,237.5

Issuance of Long-Term Debt

—

—

—

—

—

6,441.5

Repayments of Long-Term Debt

-229

-643

—

-1,239

-2,478

-395

Net Issuance / (Repayments) of Long-Term Debt

-229

-643

—

-1,239

-2,478

6,046.5

Issuance of Common Shares

-3

11

-103

-19

16

-6

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

-3

11

-103

-19

16

-6

Common Share Dividends Paid

-1,263

-1,262

-1,258

-1,218

-1,216

-1,217

Other Financing Activities

5

58

368

-405

95

326

Cash from Financing Activities

-1,490

-1,836

-993

-1,642

-3,852

-4,023

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

Free Cash Flow

5,991

3,556

1,694

4,061

5,267

2,064

NOPAT

2,118.9

1,678.1

2,742.1

208.5

1,384.6

2,041.5

Levered Free Cash Flow

5,563

1,816

1,322

1,333.5

1,778

7,471

Unlevered Free Cash Flow

5,709.9

2,827.1

1,608.1

2,843.5

4,698.6

3,023.5

Net Change in Cash

3,119

1,608

462

2,601

1,520

-3,016