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

Net Income

2,724

2,630

2,322

2,071

2,210

1,433

Depreciation & Amortization

2,627

2,566

2,605

2,639

2,770

2,954

Other Adjustments

720

68

445

-216

649.5

1,592.5

Changes in Trade Receivables

-234

-27

212

208

10

-216

Changes in Inventories

-164

-119

-101

-87

-97

-121

Changes in Accounts Payable

61

90

343

76

279

188

Changes in Accrued Expenses

-121

102

-259

-85

191

99

Changes in Other Operating Activities

-590

-701

-778

412

257

900

Cash from Operating Activities

5,015

4,609

4,219

5,018

5,763

6,216

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

Capital Expenditure

-12,734

-12,680

-12,642

-12,198

-11,764

-11,095

Proceeds from Sale of Property, Plant & Equipment

—

—

—

35

—

—

Proceeds from Sale of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-3,533

-3,290

-3,411

-3,213

-3,320

-3,522

Proceeds from Sale of Investments

3,405

5,185

8,276

12,441

3,189

3,407

Payments for Business Acquisitions

-39

-52

-69

-229

-212

-199

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-119

-94

5

-19

-94

-169

Cash from Investing Activities

-12,977

-10,896

-7,806

-3,183

-2,823

-865

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

Issuance of Short-Term Debt

-1,582

613

-1,542

-1,456

319

-1,413

Repayments of Short-Term Debt

—

—

—

-8,200

—

-8,725

Net Issuance / (Repayments) of Short-Term Debt

-1,582

613

-1,542

-9,656

319

-10,138

Issuance of Long-Term Debt

8,897

6,950

8,193

7,275

5,393

4,893

Repayments of Long-Term Debt

-1,828

-2,306

-2,198

-2,805

-3,523.5

-6,102.5

Net Issuance / (Repayments) of Long-Term Debt

7,069

4,644

5,995

4,470

1,869.5

-1,209.5

Issuance of Common Shares

735

736

767

732

105

75

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

735

736

767

732

105

75

Issuance of Preferred Shares

—

—

—

—

—

—

Repurchases of Preferred Shares

—

—

—

-801

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

-801

—

—

Common Share Dividends Paid

-2,269

-2,258

-2,249

-2,239

-2,237

-2,237

Other Financing Activities

1,376

1,088.5

667.5

5,723

-198

7,519

Cash from Financing Activities

7,126

6,493

3,728

-1,771

-1,285

-5,459

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

Free Cash Flow

-7,719

-8,071

-8,423

-7,180

-6,001

-4,879

NOPAT

3,484.7

3,409.7

3,235.4

2,788.7

2,939.3

2,699.1

Levered Free Cash Flow

-3,098

-3,201

-4,292

-12,305

-3,907.5

-16,951.5

Unlevered Free Cash Flow

-7,436.3

-7,332.3

-7,596.6

-6,454.3

-5,424.7

-4,375.9

Net Change in Cash

-836

206

141

64

1,655

-108