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

Net Income

12,899

13,782

15,710

17,749

16,733

18,792

Depreciation & Amortization

19,221

17,654

17,314

17,282

18,563

18,374

Other Adjustments

10

-400

-674

-1,855

1,437

-491

Changes in Other Operating Activities

-285

1,098

-2,497

-1,684

-1,502

-1,445

Cash from Operating Activities

31,845

32,134

29,853

31,492

35,231

35,230

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

Capital Expenditure

-16,421

-16,032

-16,286

-16,448

-16,471

-17,089

Proceeds from Sale of Property, Plant & Equipment

8,557

8,476

8,200

7,704

879

563

Proceeds from Sale of Investments

—

—

—

41

—

—

Payments for Business Acquisitions

1,056

—

—

—

—

55

Other Investing Activities

722

-291

-283

-233

-217

-231

Cash from Investing Activities

-8,309

-10,076

-10,598

-8,936

-15,677

-16,391

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

Issuance of Short-Term Debt

-1,566

3,640

2,632

4,868

5,783

3,358

Net Issuance / (Repayments) of Short-Term Debt

-1,566

3,640

2,632

4,868

5,783

3,358

Issuance of Long-Term Debt

—

—

5,766

478

—

—

Repayments of Long-Term Debt

-4,273

-3,379

-827

-1,778

-1,195

-3,648

Net Issuance / (Repayments) of Long-Term Debt

-4,273

-3,379

4,939

-1,300

-1,195

-3,648

Repurchases of Common Shares

-13,423

-15,655

-15,852

-15,044

-13,932

-12,552

Net Issuance / (Repurchases) of Common Shares

-13,423

-15,655

-15,852

-15,044

-13,932

-12,552

Common Share Dividends Paid

-12,234

-11,738

-11,782

-11,801

-11,723

-11,642

Other Financing Activities

-218

-227

-210

-195

-193

-35

Cash from Financing Activities

-20,473

-21,693

-20,273

-23,472

-20,857

-24,216

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

Free Cash Flow

15,424

16,102

13,567

15,044

18,760

18,141

NOPAT

9,035.9

9,611.1

10,676.8

12,080.9

14,573.7

16,246.2

Levered Free Cash Flow

9,444

16,697

21,762

20,379

21,859

18,270

Unlevered Free Cash Flow

11,550.9

12,331.1

9,207.8

11,230.9

15,163.7

16,086.2

Net Change in Cash

3,063

365

-1,018

-916

-1,303

-5,377