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

Net Income

2,086

1,887

1,541

1,708

1,527

1,429

Depreciation & Amortization

1,399

1,361

1,388

1,404

1,339

1,433

Share-Based Compensation Expense

819

793

814

803

820

810

Other Adjustments

-263

-6

63

-96

217

37

Changes in Trade Receivables

123

-1,242

7,591

-7,171

655

-1,136

Changes in Accounts Payable

—

-217

-1,007

1,592

32

220

Changes in Unearned Revenue

-1,559

-1,244

-2,944

7,139

-1,761

-839

Changes in Other Operating Activities

-289

-592

-970

-1,409

-846

-1,062

Cash from Operating Activities

2,316

740

6,476

3,970

1,983

892

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

Capital Expenditure

-139

-135

-179

-154

-204

-137

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-1,489

-1,292

-2,235

-2,003

-1,306

-654

Proceeds from Sale of Investments

3,125

2,646

847

1,438

1,472

3,432

Payments for Business Acquisitions

-978

-54

—

-2,217

-179

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

519

1,165

-1,567

-2,936

-217

2,641

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-160

-99

-179

-98

-100

-1,285

Net Issuance / (Repayments) of Long-Term Debt

-160

-99

-179

-98

-100

-1,285

Issuance of Common Shares

239

232

294

484

321

202

Repurchases of Common Shares

-3,801

-2,225

-2,633

-76

-1,285

-4,335

Net Issuance / (Repurchases) of Common Shares

-3,562

-1,993

-2,339

408

-964

-4,133

Common Share Dividends Paid

-395

-399

-402

-383

-382

-384

Other Financing Activities

-127

-12

—

—

—

—

Cash from Financing Activities

-4,244

-2,503

-2,920

-73

-1,446

-5,802

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

Free Cash Flow

2,177

605

6,297

3,816

1,779

755

NOPAT

1,816.9

1,829

1,516

1,563.7

1,655.6

1,387

Levered Free Cash Flow

1,338

961

-2,350

10,182

-13

-241

Unlevered Free Cash Flow

1,228.9

1,002

-2,196

10,135.7

215.6

1,002

Net Change in Cash

-1,409

-598

1,989

961

320

-2,269