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

Net Income

751

818

495

358

350

-19

Depreciation & Amortization

416

374

363

347

351

341

Stock Based Compensation

184

60

64

57

48

48

Other Adjustments

285

32

3

565

346

922

Changes in Trade Receivables

-580

-253

-516

-480

-31

-919

Changes in Inventories

151

-1,967

3,564

-2,449

1,231

-1,643

Changes in Accounts Payable

3,202

-470

-2,529

4,353

-138

2,954

Changes in Other Operating Activities

35

-641

609

-1,042

67

-1,064

Cash from Operating Activities

4,444

-2,047

2,055

1,707

2,224

620

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

Capital Expenditure

-358

-189

-305

-206

-326

-155

Proceeds from Sale of Property, Plant & Equipment

-2

2

-2

2

-2

2

Purchases of Investments

3

-3

-548

-2

5

-5

Proceeds from Sale of Investments

-2

202

349

1

-1

1

Payments for Business Acquisitions

-4,174

-1,076

-1,190

—

-10

—

Proceeds from Business Divestments

-2

2

-9

9

—

—

Other Investing Activities

2

—

24

28

37

—

Cash from Investing Activities

-4,529

-1,064

-1,681

-168

-297

-157

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

Issuance of Long-Term Debt

800

2,869

1,139

—

—

—

Repayments of Long-Term Debt

-22

-423

-768

-15

-566

-13

Net Issuance / (Repayments) of Long-Term Debt

778

2,446

371

-15

-566

-13

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-375

-390

—

-750

-750

-1,250

Net Issuance / (Repurchases) of Common Shares

-375

-390

—

-750

-750

-1,250

Common Share Dividends Paid

-244

-250

-244

-255

-254

-271

Other Financing Activities

-10

-15

45

1

44

9

Cash from Financing Activities

149

1,791

172

-1,019

-1,526

-1,525

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

Free Cash Flow

4,086

-2,236

1,750

1,501

1,898

465

NOPAT

829

868.5

520

361.8

372.3

12.7

Levered Free Cash Flow

4,969

369

2,569

1,344

969

400

Unlevered Free Cash Flow

4,275

-2,024.5

2,222

1,364.8

1,557.3

445.7

Net Change in Cash

64

-1,320

546

520

401

-1,062