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

Net Income

4,182

5,253

5,535

5,466

4,866

3,494

Depreciation & Amortization

1,094

1,098

1,055

1,070

1,074

1,109

Other Adjustments

288

-183

136

-65

323

877

Changes in Trade Receivables

-319

85

-245

28

-465

-503

Changes in Inventories

-1,639

229

-643

1,196

-1,560

-586

Changes in Accounts Payable

973

-261

-21

-788

34

371

Changes in Accrued Expenses

-817

815

-987

1,463

-181

932

Changes in Unearned Revenue

1,276

29

341

-204

284

254

Changes in Other Operating Activities

-627

-103

-98

-103

447

-728

Cash from Operating Activities

4,411

6,962

5,073

8,063

4,822

5,220

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

Capital Expenditure

-1,873

-1,760

-1,455

-1,635

-1,457

-1,325

Proceeds from Sale of Property, Plant & Equipment

365

380

342

413

368

362

Purchases of Investments

-7,682

-8,935

-7,969

-11,515

-8,051

-7,493

Proceeds from Sale of Investments

7,745

7,492

9,354

8,737

7,251

7,873

Payments for Business Acquisitions

-21

-2

-32

-55

-20

-52

Proceeds from Business Divestments

12

—

-61

10

-14

—

Other Investing Activities

-53

136

57

56

41

-18

Cash from Investing Activities

-1,507

-2,689

236

-3,989

-1,882

-653

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

Issuance of Long-Term Debt

5,707

6,132

4,151

4,958

3,299

2,659

Repayments of Long-Term Debt

-4,168

-4,099

-5,217

-4,015

-2,303

-3,482

Net Issuance / (Repayments) of Long-Term Debt

1,539

2,033

-1,066

943

996

-823

Issuance of Common Shares

-59

12

8

34

-22

47

Repurchases of Common Shares

-4,561

-1,462

-6,275

-3,146

-1,829

-2,306

Net Issuance / (Repurchases) of Common Shares

-4,620

-1,450

-6,267

-3,112

-1,851

-2,259

Common Share Dividends Paid

-1,336

-1,363

-1,283

-1,325

-1,238

-1,253

Other Financing Activities

72

-856

687

-939

-406

945

Cash from Financing Activities

-4,345

-1,636

-7,929

-4,433

-2,499

-3,390

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

Free Cash Flow

2,538

5,202

3,618

6,428

3,365

3,895

NOPAT

4,207.5

5,013.1

5,483.7

5,297.3

4,900.5

3,072.8

Levered Free Cash Flow

4,108

7,335

2,663

7,412

4,502

2,699

Unlevered Free Cash Flow

2,594.5

5,060.1

3,675.7

6,296.3

3,541.5

3,099.8

Net Change in Cash

-1,441

2,637

-2,620

-359

441

1,177