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

Net Income

1,463

988

310

6,657

-327

-212

Depreciation & Amortization

1,211

1,221

1,193

1,184

1,195

1,174

Other Adjustments

103

-387

-222

-668

-1,480

-183

Changes in Trade Receivables

-1,860

-2,234

-1,969

-1,454

-606

-189

Changes in Inventories

-1,899

-1,721

-1,748

-1,528

-1,539

-1,855

Changes in Accounts Payable

1,626

1,756

1,220

688

549

954

Changes in Income Taxes Payable

-729

-678

-694

-334

-380

-464

Changes in Unearned Revenue

1,321

1,574

1,836

1,597

1,634

1,475

Changes in Other Operating Activities

-253

-777

-1,517

-1,433

992

1,410

Cash from Operating Activities

7,765

7,122

5,731

5,817

5,754

5,631

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

Capital Expenditure

-1,109

-1,068

-1,036

-1,032

-1,015

-971

Proceeds from Sale of Property, Plant & Equipment

88

52

86

114

108

99

Purchases of Intangible Assets

—

—

—

—

—

—

Proceeds from Sale of Investments

330

363

2,917

4,287

5,603

4,130

Payments for Business Acquisitions

-369

-3,099

-235

-135

—

—

Proceeds from Business Divestments

—

—

—

499

—

—

Other Investing Activities

-1,238

-962

-5,020

-5,399

-5,378

-5,281

Cash from Investing Activities

-984

497

230

-556

1,916

3,425

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

Issuance of Short-Term Debt

16

25

16

2

-4

-9

Net Issuance / (Repayments) of Short-Term Debt

16

25

16

2

-4

-9

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-1,359

-1,425

-608

-788

-858

-1,372

Net Issuance / (Repayments) of Long-Term Debt

-1,359

-1,425

-608

-788

-858

-1,372

Repurchases of Common Shares

-7,222

-6,914

-7,470

-5,827

-4,447

-3,224

Net Issuance / (Repurchases) of Common Shares

-7,222

-6,914

-7,470

-5,827

-4,447

-3,224

Repurchases of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Common Share Dividends Paid

-1,377

-1,302

-1,224

-1,008

-790

-633

Other Financing Activities

-76

492

479

894

1,299

723

Cash from Financing Activities

-8,031

-9,124

-8,807

-6,628

-4,801

-7,156

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

Free Cash Flow

6,656

6,054

4,695

4,785

4,739

4,660

NOPAT

7,030.8

6,147.6

5,827.7

4,804.8

3,794.2

3,770.9

Levered Free Cash Flow

6,887

6,664

5,657

4,912

6,820

4,997

Unlevered Free Cash Flow

7,198.8

6,454.6

5,081.7

3,946.8

5,230.2

5,493.9

Net Change in Cash

-1,250

-1,505

-2,846

-1,367

2,869

1,900