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

Net Income

1,328

1,177

1,079

1,036

1,030

986

Depreciation & Amortization

729

725

694

674

654

625

Stock Based Compensation

144

140

137

146

135

126

Other Adjustments

-230.5

-150.5

-139

-145

-87

-185

Changes in Trade Receivables

—

-858

-848

-572

-919

-759

Changes in Inventories

—

—

—

-6

—

—

Changes in Accounts Payable

538

426

508

538

315

271

Changes in Accrued Expenses

300

207

171

206

-29

-150

Changes in Income Taxes Payable

-55

-109

-41

-8

-89

-93

Changes in Other Operating Activities

27

-1,160.5

-1,156.5

-739

-1,024.5

-802

Cash from Operating Activities

1,678

1,424

1,654

1,708

1,221

1,031

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

Capital Expenditure

-732

-697

-699

-696

-588

-612

Proceeds from Sale of Property, Plant & Equipment

—

—

—

235

—

—

Proceeds from Sale of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-346

-327

-587

-1,067

-1,085

-1,088

Other Investing Activities

68

24

-116

14

-13

-28

Cash from Investing Activities

-684

-674

-1,076

-1,514

-1,638

-1,618

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

Issuance of Short-Term Debt

—

262.5

3,103

4,348

3,383

3,305

Repayments of Short-Term Debt

—

-2,674

-3,923

-4,041

-3,373

-2,948

Net Issuance / (Repayments) of Short-Term Debt

—

-2,411.5

-820

307

10

357

Issuance of Long-Term Debt

—

—

247.5

495

1,222.5

1,462.5

Repayments of Long-Term Debt

—

-13.5

—

-9

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

-13.5

247.5

486

1,222.5

1,462.5

Repurchases of Common Shares

—

-1,260

-1,045

-732

-129

-582

Net Issuance / (Repurchases) of Common Shares

—

-1,260

-1,045

-732

-129

-582

Other Financing Activities

-143

-103

-45

-282

-142

-160

Cash from Financing Activities

-316

-303

-157

-221

175

321

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

Free Cash Flow

946

727

955

1,012

633

419

NOPAT

1,243.8

1,172.8

1,089.5

1,081.1

1,084.2

1,020.1

Levered Free Cash Flow

2,035

-1,943.5

-91

1,730

1,429

1,982.5

Unlevered Free Cash Flow

2,050.8

564.3

566

1,050.1

322.7

259.1

Net Change in Cash

678

447

421

-27

-242

-266