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

Net Income

2,299

2,179

2,003

2,790

2,463

2,681

Depreciation & Amortization

570

554

540

555

543

531

Other Adjustments

-267

228

60

-103

-157

259

Changes in Trade Receivables

-1,696

-474

155

-130

215

-164

Changes in Inventories

2,725

-649

-990

367

-138

-204

Changes in Accounts Payable

-922

572

401

-186

-75

-224

Changes in Accrued Expenses

2,170

525

-1,342

490

325

505

Changes in Unearned Revenue

-1,414

563

713

-106

135

62

Changes in Other Operating Activities

272

-396

-231

-284

181

-425

Cash from Operating Activities

3,737

3,122

1,289

3,393

3,569

3,021

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

Capital Expenditure

-1,071

-955

-918

-1,037

-723

-719

Proceeds from Sale of Property, Plant & Equipment

179

216

149

181

199

187

Purchases of Investments

-4,573

-4,296

-3,386

-4,555

-4,380

-4,438

Proceeds from Sale of Investments

4,116

3,766

3,979

3,702

3,790

4,334

Payments for Business Acquisitions

-5

-19

-2

-2

-1

-32

Proceeds from Business Divestments

—

6

12

6

-6

-103

Other Investing Activities

34

-44

-9

56

80

49

Cash from Investing Activities

-1,320

-1,332

-175

-1,649

-1,040

-722

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

Issuance of Long-Term Debt

2,747

3,074

2,633

2,704

3,428

1,420

Repayments of Long-Term Debt

-2,037

-2,371

-1,797

-2,454

-1,645

-3,647

Net Issuance / (Repayments) of Long-Term Debt

710

703

836

250

1,783

-2,227

Issuance of Common Shares

20

-59

—

5

7

16

Repurchases of Common Shares

-362

-901

-3,660

-680

-802

-1,820

Net Issuance / (Repurchases) of Common Shares

-342

-960

-3,660

-675

-795

-1,804

Common Share Dividends Paid

-707

-662

-674

-680

-683

-635

Other Financing Activities

34

1,006

-934

679

-1,535.5

1,737

Cash from Financing Activities

-305

151

-4,496

-426

-1,210

-2,929

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

Free Cash Flow

2,666

2,167

371

2,356

2,846

2,302

NOPAT

2,236.1

2,204.4

2,003

2,506.5

2,494.8

2,650.3

Levered Free Cash Flow

5,340

3,096

1,012

2,840

4,495

-20

Unlevered Free Cash Flow

4,566.1

2,418.4

176

2,305.5

2,742.8

2,176.3

Net Change in Cash

2,112

1,941

-3,382

1,318

1,319

-630