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

Net Income

3,962

3,592

3,065

1,483

7,965

3,688

Depreciation & Amortization

610

611

573

601

578

-657

Other Adjustments

10

-146

-522

339

-6,478

-1,293

Changes in Trade Receivables

-775

-1,459

5

-194

-246

-1,007

Changes in Inventories

-1,394

-327

-1,201

-654

-667

894

Changes in Accounts Payable

1,495

261

427

527

186

528

Changes in Income Taxes Payable

-253

-425

91

-555

-486

-373

Changes in Unearned Revenue

653

921

676

799

669

1,555

Changes in Other Operating Activities

-553

-224

-1,209

2,619

-1,296

2,583

Cash from Operating Activities

3,891

3,231

2,586

3,045

1,564

4,461

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

Capital Expenditure

-535

-533

-499

-472

-390

-113

Proceeds from Sale of Property, Plant & Equipment

25

27

87

12

48

84

Purchases of Intangible Assets

—

—

—

—

—

—

Proceeds from Sale of Investments

361

5,252

-965

5,095

2,923

1,414

Payments for Business Acquisitions

-354

-2,745

2,610

—

-41

-30

Proceeds from Business Divestments

—

425

74

—

—

15

Other Investing Activities

-348

-614

-4,785

-496

-2,711

-625

Cash from Investing Activities

-934

1,431

-1,987

5,412

2,281

8,964

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

Issuance of Short-Term Debt

25

—

2

-11

-60

-21

Net Issuance / (Repayments) of Short-Term Debt

25

—

2

-11

-60

-21

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-1,253

-172

-616

-756

-2,526

-9,043

Net Issuance / (Repayments) of Long-Term Debt

-1,253

-172

-616

-756

-2,526

-9,043

Repurchases of Common Shares

-3,710

-3,204

-2,623

-601

-632

-678

Net Issuance / (Repurchases) of Common Shares

-3,710

-3,204

-2,623

-601

-632

-678

Repurchases of Preferred Shares

—

—

—

-2,795

-3,000

-144

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

-2,795

-3,000

-144

Common Share Dividends Paid

-688

-614

-394

-239

-350

-345

Other Financing Activities

136

356

538

185

2,173

7,787

Cash from Financing Activities

-5,490

-3,634

-2,994

-4,162

-6,349

-10,454

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

Free Cash Flow

3,356

2,698

2,087

2,573

1,174

4,348

NOPAT

3,422.5

2,505.5

2,302.8

1,425.9

1,740

2,889.4

Levered Free Cash Flow

2,801

3,863

1,049

3,948

3,346

-2,462

Unlevered Free Cash Flow

3,445.5

2,789.5

1,160.8

4,290.9

334

7,306.4

Net Change in Cash

-2,533

1,028

-2,395

4,295

-2,504

2,971