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

Net Income

559

928

850

445

843

752

Depreciation & Amortization

277

279

269

271

266

263

Stock Based Compensation

—

—

—

—

—

—

Other Adjustments

528

-56

-141

-89

40

-21

Changes in Trade Receivables

354

-372

-457

189

270

-300

Changes in Inventories

-20

-210

-331

324

-257

-230

Changes in Accounts Payable

-590

-364

330

-210

-236

-128

Changes in Accrued Expenses

86

486

-487

427

-67

-3,080

Changes in Other Operating Activities

52

-272

-36

65

-219

48

Cash from Operating Activities

1,305

785

-3

1,422

640

-851

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

Capital Expenditure

-298

-231

-162

-540

-259

-240

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-350

-326

-457

-438

-349

-334

Proceeds from Sale of Investments

495

204

432

347

428

254

Payments for Business Acquisitions

—

—

-12

—

—

1

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-78

-16

-47

-82

-83

-81

Cash from Investing Activities

-231

-369

-246

-713

-263

-400

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

Issuance of Long-Term Debt

86

2,094

52

97

141

84

Repayments of Long-Term Debt

-617

-66

-144

-182

-163

-475

Net Issuance / (Repayments) of Long-Term Debt

-531

2,028

-92

-85

-22

-391

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Common Share Dividends Paid

-276

-251

-251

-250

-250

-230

Other Financing Activities

-20

-1,445

435

-779

4

929

Cash from Financing Activities

-827

332

92

-737

-243

308

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

Free Cash Flow

1,007

554

-165

882

381

-1,091

NOPAT

573.8

928.8

862.9

492.1

848.7

804.3

Levered Free Cash Flow

-488

2,606

315

670

15

-3,032

Unlevered Free Cash Flow

80.8

616.8

445.9

829.1

76.7

-2,562.7

Net Change in Cash

247

748

-157

-28

134

-943