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

Net Income

2,171

2,000

1,962

1,896

4,979

1,322

Depreciation & Amortization

303

311

299

298

313

283

Other Adjustments

2

53

-43

216.5

-237

218

Changes in Trade Receivables

-57

-575

-200

-1,028

-431

-310

Changes in Inventories

-393

-670

-724

-112

-215

-697

Changes in Accounts Payable

3

789

706

128

133

253

Changes in Income Taxes Payable

-184

-141

-112

-292

-133

-157

Changes in Unearned Revenue

113

251

402

555

366

513

Changes in Other Operating Activities

542

226

-779

-242

18

-514

Cash from Operating Activities

2,556

2,348

1,543

1,318

1,913

957

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

Capital Expenditure

-307

-327

-208

-267

-266

-295

Proceeds from Sale of Property, Plant & Equipment

51

15

10

12

15

49

Purchases of Intangible Assets

—

—

—

—

—

—

Proceeds from Sale of Investments

234

262

99

905

4,347

-2,434

Payments for Business Acquisitions

-6

-254

-100

-9

-2,736

2,610

Proceeds from Business Divestments

—

—

—

-8

433

74

Other Investing Activities

-578

-230

-118

-312

-302

-4,288

Cash from Investing Activities

-392

-614

-320

342

1,089

-881

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

Issuance of Short-Term Debt

-8

25

—

-1

1

16

Net Issuance / (Repayments) of Short-Term Debt

-8

25

—

-1

1

16

Issuance of Long-Term Debt

1,985

—

—

—

—

—

Repayments of Long-Term Debt

-51

-1,197

-56

-55

-117

-380

Net Issuance / (Repayments) of Long-Term Debt

1,934

-1,197

-56

-55

-117

-380

Repurchases of Common Shares

-1,844

-1,745

-1,965

-1,668

-1,536

-2,301

Net Issuance / (Repurchases) of Common Shares

-1,844

-1,745

-1,965

-1,668

-1,536

-2,301

Repurchases of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Common Share Dividends Paid

-383

-386

-302

-306

-308

-308

Other Financing Activities

-65

97

39

-147

503

85

Cash from Financing Activities

-366

-3,206

-2,284

-2,175

-1,459

-2,889

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

Free Cash Flow

2,249

2,021

1,335

1,051

1,647

662

NOPAT

1,947.4

1,719.6

1,706.8

1,658

820.2

1,418.8

Levered Free Cash Flow

4,160

1,295

1,506

1,911

1,952

288

Unlevered Free Cash Flow

2,024.4

2,158.6

1,290.8

1,726

1,036.2

804.8

Net Change in Cash

1,798

-1,472

-1,061

-515

1,543

-2,813