Operating ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Net Income

7,222

6,663

6,205

6,197

5,935

5,632

Depreciation & Amortization

5,552

5,492

5,564

5,572

5,618

5,623

Share-Based Compensation Expense

3,229

3,230

3,247

3,183

3,054

2,927

Other Adjustments

-302

178

221

242

252

—

Changes in Trade Receivables

-699

-167

-61

-490

117

12

Changes in Accounts Payable

368

400

837

1,089

626

766

Changes in Unearned Revenue

1,392

1,190

1,595

1,584

884

968

Changes in Other Operating Activities

-3,260

-3,817

-4,287

-4,164

-3,961

-3,961

Cash from Operating Activities

13,502

13,169

13,321

13,092

12,525

12,074

Investing ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Capital Expenditure

-607

-672

-674

-658

-651

-613

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-7,019

-6,836

-6,198

-7,418

-6,455

-5,913

Proceeds from Sale of Investments

8,056

6,403

7,189

7,647

6,928

6,414

Payments for Business Acquisitions

-3,249

-2,450

-2,396

-2,734

-517

-420

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-2,819

-3,555

-2,079

-3,163

-695

-532

Financing ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Issuance of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-536

-476

-662

-1,603

-628

-642

Net Issuance / (Repayments) of Long-Term Debt

-536

-476

-662

-1,603

-628

-642

Issuance of Common Shares

1,249

1,331

1,301

1,540

1,925

1,878

Repurchases of Common Shares

-8,735

-6,219

-8,329

-7,829

-9,445

-10,085

Net Issuance / (Repurchases) of Common Shares

-7,486

-4,888

-7,028

-6,289

-7,520

-8,207

Common Share Dividends Paid

-1,579

-1,566

-1,551

-1,537

-1,154

-772

Cash from Financing Activities

-9,740

-6,942

-10,241

-9,429

-10,302

-10,621

Free Cash FlowOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Free Cash Flow

12,895

12,497

12,647

12,434

11,874

11,461

NOPAT

6,735.7

6,558.7

6,117

6,002.9

5,861.4

5,449.9

Levered Free Cash Flow

10,131

8,780

8,578

8,017

7,823

7,773

Unlevered Free Cash Flow

10,180.7

9,151.7

9,152

9,425.9

8,377.4

8,232.9

Net Change in Cash

943

2,672

1,001

500

1,528

921