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

Net Income

4,094

4,120

5,856

5,708

3,578

3,478

Depreciation & Amortization

1,263

1,250

1,227

1,232

1,037

820

Stock Based Compensation

76

90

90

86

81

71

Other Adjustments

-3,538

-3,315

-4,965

-5,483

-2,516

-2,576

Changes in Trade Receivables

-395

-510

-221

-40

-17

13

Changes in Inventories

-312

-127

74

292

271

189

Changes in Accounts Payable

515

463

714

87

-339

423

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

-270

-175

-352

-311

110

126

Cash from Operating Activities

1,605

995

1,006

563

1,493

2,803

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

Capital Expenditure

-478

-453

-480

-519

-524

-505

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-109

-172

-130

-10,890

-10,888

-10,807

Proceeds from Business Divestments

646

963

—

634

—

—

Other Investing Activities

19

-8

-7

-250

-139

-195

Cash from Investing Activities

2,892

4,170

9,033

-2,025

-5,343

-6,637

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

Issuance of Short-Term Debt

400

-14

-19

50

59

21

Net Issuance / (Repayments) of Short-Term Debt

400

-14

-19

50

59

21

Issuance of Long-Term Debt

858

872

873

3,412

8,181

8,158

Repayments of Long-Term Debt

-2,024

-3,011

-6,545

-5,345

-4,626

-3,641

Net Issuance / (Repayments) of Long-Term Debt

-1,166

-2,139

-5,672

-1,933

3,555

4,517

Repurchases of Common Shares

-3,926

-3,572

—

-1,944

—

—

Net Issuance / (Repurchases) of Common Shares

-3,926

-3,572

—

-1,944

—

—

Common Share Dividends Paid

-739

-730

-709

-670

-669

-641

Other Financing Activities

-126

-59

-109

-114

-148

-150

Cash from Financing Activities

-5,571

-6,524

-9,762

-4,636

2,350

3,712

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

Free Cash Flow

1,127

542

526

44

969

2,298

NOPAT

1,706.3

1,799.2

1,627.7

1,410.3

1,940.4

1,660.2

Levered Free Cash Flow

3,934

2,806

1,239

4,502

7,642

8,974

Unlevered Free Cash Flow

2,424.3

2,757.2

2,810.7

2,191.3

2,495.4

2,713.2

Net Change in Cash

-1,074

-1,359

277

-6,098

-1,500

-122