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

Net Income

1,606

1,569

1,559

1,313

1,281

853

Depreciation & Amortization

841

790

767

737

720

710

Stock Based Compensation

307

244

124

124

122

121

Other Adjustments

78.5

317

46.5

139

138

568

Changes in Trade Receivables

-1,660

-833

-1,140

-769

-766

-996

Changes in Inventories

-1,874

-1,816

1,164

1,597

1,510

1,115

Changes in Accounts Payable

6,273

2,732

660

-2,999

-1,332

1,824

Changes in Other Operating Activities

-797

-606

-124

-32

18

-433

Cash from Operating Activities

5,017

2,397

2,952

8

1,587

3,762

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

Capital Expenditure

-565

-547

-508

-494

-509

-511

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

—

—

—

—

—

-550

Proceeds from Sale of Investments

—

200

—

—

—

350

Payments for Business Acquisitions

-5,291

-5,250

-3,853

-2,266

—

-1,190

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

—

2

—

18

—

52

Cash from Investing Activities

-5,647

-5,593

-3,796

-2,745

-1,874

-1,849

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

Issuance of Long-Term Debt

5,058

3,669

3,269

4,008

—

1,139

Repayments of Long-Term Debt

-948

-445

-1,194

-1,191

-785

-783

Net Issuance / (Repayments) of Long-Term Debt

4,110

3,224

2,075

2,817

-785

356

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-765

-765

-765

—

—

-750

Net Issuance / (Repurchases) of Common Shares

-765

-765

-765

—

—

-750

Common Share Dividends Paid

-495

-494

-496

-494

-496

-499

Other Financing Activities

-65

-25

11

30

46

46

Cash from Financing Activities

2,370

1,940

425

1,963

-721

-847

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

Free Cash Flow

4,452

1,850

2,444

-486

1,078

3,251

NOPAT

1,962

1,698.9

1,682.9

1,388

1,321.9

882.8

Levered Free Cash Flow

9,583

5,338

5,591

2,938

902

3,913

Unlevered Free Cash Flow

5,840

2,251.9

3,641.9

197

1,728.9

3,587.8

Net Change in Cash

1,740

-1,256

-419

-774

-1,008

1,066