Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Income

6,027

7,755

9,994

8,798

12,613

17,616

Depreciation & Amortization

8,467

9,187

8,095

10,279

7,047

8,965

Other Adjustments

1,589

-1,989

134

-625

-206

-1,347

Changes in Other Operating Activities

-2,318

3,416

-5,100

3,655

-5,952

2,531

Cash from Operating Activities

13,765

18,369

13,123

22,107

13,502

27,765

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Capital Expenditure

-7,639

-8,393

-8,055

-9,034

-6,795

-6,830

Proceeds from Sale of Property, Plant & Equipment

990

7,486

218

345

324

286

Proceeds from Sale of Investments

—

-4

45

266

-91

118

Payments for Business Acquisitions

-2,225

—

—

55

—

—

Other Investing Activities

-176

-115

-118

-113

-189

-53

Cash from Investing Activities

-9,050

-1,026

-7,910

-8,481

-6,751

-6,479

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Issuance of Short-Term Debt

1,891

1,749

3,119

239

-104

227

Net Issuance / (Repayments) of Short-Term Debt

1,891

1,749

3,119

239

-104

227

Issuance of Long-Term Debt

5,491

175

303

—

150

—

Repayments of Long-Term Debt

-2,651

-728

-1,050

-2,598

-1,742

-3,053

Net Issuance / (Repayments) of Long-Term Debt

2,840

-553

-747

-2,598

-1,592

-3,053

Repurchases of Common Shares

-6,432

-9,223

-5,821

-6,731

-7,947

-7,114

Net Issuance / (Repurchases) of Common Shares

-6,432

-9,223

-5,821

-6,731

-7,947

-7,114

Common Share Dividends Paid

-5,918

-5,820

-5,981

-5,661

-5,675

-5,456

Other Financing Activities

-30

-197

2

-37

-3

-78

Cash from Financing Activities

-7,649

-14,044

-9,428

-14,788

-15,321

-15,474

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Free Cash Flow

6,126

9,976

5,068

13,073

6,707

20,935

NOPAT

5,116.4

4,496.8

7,647.5

8,675

10,145

14,156.1

Levered Free Cash Flow

9,231

13,132

7,247

11,326

5,188

19,424

Unlevered Free Cash Flow

3,626.4

8,706.8

2,587.5

13,575

4,445

18,822.1

Net Change in Cash

-2,934

3,299

-4,215

-1,162

-8,570

5,812