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

Net Income

9,271

9,435

9,937

10,788

10,671

11,001

Depreciation & Amortization

2,219

2,192

2,169

2,153

2,143

2,125

Other Adjustments

-437

259

62

-47

-82

4

Changes in Trade Receivables

-2,145

-234

76

-160

-148

-217

Changes in Inventories

1,453

-1,410

-965

-414

279

553

Changes in Accounts Payable

-135

712

-84

-282

-318

-809

Changes in Accrued Expenses

1,843

-2

-22

-172

-444

516

Changes in Unearned Revenue

-244

1,305

804

370

40

-251

Changes in Other Operating Activities

-639

-730

-759

-201

-39

-329

Cash from Operating Activities

11,541

11,373

11,272

12,035

12,645

13,136

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

Capital Expenditure

-3,981

-3,633

-3,397

-3,215

-3,032

-3,090

Proceeds from Sale of Property, Plant & Equipment

725

745

716

722

759

755

Purchases of Investments

-16,810

-16,617

-16,759

-16,904

-17,144

-19,484

Proceeds from Sale of Investments

15,563

15,237

15,805

16,846

17,954

18,091

Payments for Business Acquisitions

-28

-24

-37

-34

-41

-87

Proceeds from Business Divestments

—

18

-91

-61

-57

-46

Other Investing Activities

37

83

176

193

202

113

Cash from Investing Activities

-4,476

-4,196

-3,586

-2,453

-1,358

-3,753

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

Issuance of Long-Term Debt

9,182

9,863

10,185

10,283

9,476

9,109

Repayments of Long-Term Debt

-8,659

-8,267

-9,543

-9,316

-8,721

-9,232

Net Issuance / (Repayments) of Long-Term Debt

523

1,596

642

967

755

-123

Issuance of Common Shares

-34

-47

28

20

-9

42

Repurchases of Common Shares

-5,490

-5,910

-6,902

-7,737

-9,823

-9,421

Net Issuance / (Repurchases) of Common Shares

-5,524

-5,957

-6,874

-7,717

-9,832

-9,379

Common Share Dividends Paid

-2,723

-2,699

-2,672

-2,646

-2,628

-2,608

Other Financing Activities

786

-783

-52

-169

-467

-252

Cash from Financing Activities

-5,076

-5,981

-9,061

-9,565

-12,172

-12,362

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

Free Cash Flow

7,560

7,740

7,875

8,820

9,613

10,046

NOPAT

8,969.5

9,228.4

9,673.5

10,502.2

10,549

10,782.7

Levered Free Cash Flow

10,312

9,467

8,327

9,998

10,061

9,599

Unlevered Free Cash Flow

9,485.5

7,662.4

7,419.5

8,741.2

9,178

9,497.7

Net Change in Cash

1,989

1,196

-1,375

17

-885

-2,979