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

Net Income

5,402

5,399

3,778

3,349

3,973

3,854

Depreciation & Amortization

2,652

2,708

2,775

2,894

3,010

3,027

Other Adjustments

510.5

619.5

2,618

2,725.5

1,808.5

205

Changes in Trade Receivables

-6,454

-6,887

-7,369

-10,347

-7,832

-3,871

Changes in Inventories

-778

-530

-1,032

-651

-659

-419

Changes in Accounts Payable

1,932

4,255

8,757

8,759

8,303

6,128

Changes in Other Operating Activities

2,007

1,888

836

-102

804

1,183

Cash from Operating Activities

5,292

8,243

10,363

6,618

9,398

10,825

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

Capital Expenditure

-1,348

-1,433

-1,406

-1,434

-1,438

-1,465

Purchases of Investments

-3,675

-3,405

-2,749

-2,692

-2,984

-3,292

Proceeds from Sale of Investments

2,686

2,644

2,635

2,611

2,574

2,928

Payments for Business Acquisitions

—

—

-131

—

—

—

Proceeds from Business Divestments

4,300.5

—

521

—

—

-16

Other Investing Activities

-967

-953

-972

-700

-759.5

16

Cash from Investing Activities

-567

-410

-2,102

-2,351

-2,912

-2,686

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

Issuance of Short-Term Debt

361

-929

-402

80

548

843

Net Issuance / (Repayments) of Short-Term Debt

361

-929

-402

80

548

843

Issuance of Long-Term Debt

—

—

4,462

—

—

—

Repayments of Long-Term Debt

—

—

-3,000

—

-7,330.5

-6,580.5

Net Issuance / (Repayments) of Long-Term Debt

—

—

1,462

—

-7,330.5

-6,580.5

Issuance of Common Shares

225

193

305

357

349

338

Repurchases of Common Shares

-5,653

-5,531

-7,034

-6,567

-6,180

-5,344

Net Issuance / (Repurchases) of Common Shares

-5,428

-5,338

-6,729

-6,210

-5,831

-5,006

Common Share Dividends Paid

-1,587

-1,578

-1,567

-1,541

-1,513

-1,483

Other Financing Activities

-580

-475

-411

-451

-439

-505

Cash from Financing Activities

-7,823

-8,799

-7,647

-5,649

-8,660

-6,786

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

Free Cash Flow

3,944

6,810

8,957

5,184

7,960

9,360

NOPAT

7,097.3

7,210.2

6,752.2

9,036.9

8,698.7

8,475.7

Levered Free Cash Flow

9,844

10,993

14,424

12,585

6,945.5

6,336.5

Unlevered Free Cash Flow

11,562.3

14,098.2

16,682.2

18,502.9

18,718.7

16,929.7

Net Change in Cash

-3,098

-966

614

-1,382

-2,174

1,353