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

Net Income

455

633

437

2,569

481

2,369

Depreciation & Amortization

325

317

303

318

312

294

Stock Based Compensation

11

21

23

21

25

21

Other Adjustments

-239

-162

-118

-3,013

-104

-2,139

Changes in Trade Receivables

212

-340

-362

95

97

-51

Changes in Inventories

-116

-111

-301

216

69

90

Changes in Accounts Payable

-208

-103

481

345

-260

148

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

-116

9

25

-188

-21

-168

Cash from Operating Activities

341

649

483

132

-269

660

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

Capital Expenditure

-117

-81

-63

-217

-92

-108

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-31

-49

-12

-17

-94

-7

Proceeds from Business Divestments

—

4

8

634

317

—

Other Investing Activities

29

47

37

-94

2

48

Cash from Investing Activities

-119

-55

-23

3,089

1,159

4,808

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

Issuance of Short-Term Debt

444

-8

-49

13

30

-13

Net Issuance / (Repayments) of Short-Term Debt

444

-8

-49

13

30

-13

Issuance of Long-Term Debt

17

6

9

826

31

7

Repayments of Long-Term Debt

-1

-3

-1,205

-815

-988

-3,537

Net Issuance / (Repayments) of Long-Term Debt

16

3

-1,196

11

-957

-3,530

Repurchases of Common Shares

-785

-340

-1,288

-1,513

-431

—

Net Issuance / (Repurchases) of Common Shares

-785

-340

-1,288

-1,513

-431

—

Common Share Dividends Paid

-193

-192

-198

-156

-184

-171

Other Financing Activities

-73

-10

-16

-27

-6

-60

Cash from Financing Activities

-591

-547

-2,747

-1,686

-1,544

-3,785

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

Free Cash Flow

224

568

420

-85

-361

552

NOPAT

540.2

722.8

501.6

-33.5

592.6

570.8

Levered Free Cash Flow

656

617

-388

3,049

-472

-950

Unlevered Free Cash Flow

308.2

753.8

946.6

440.5

600.6

826.8

Net Change in Cash

-369

47

-2,287

1,535

-654

1,683