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

Net Income

1,495

930

552

592

224

501

Depreciation & Amortization

1,331

1,335

1,332

1,350

1,360

1,359

Stock Based Compensation

287

264

267

273

252

233

Other Adjustments

-378

-19

-16

68

-71

-291

Changes in Trade Receivables

-653

-636

-546

-717

-306

-170

Changes in Inventories

-303

-320

-231

-171

-108

10

Changes in Accounts Payable

595

463

331

470

357

191

Changes in Unearned Revenue

-158

-27

-22

-27

29

-51

Changes in Other Operating Activities

-61

24

39

101

12

12

Cash from Operating Activities

2,266

865

678

1,939

713

2,052

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

Capital Expenditure

-1,104

-276

-210

-965

-279

-1,114

Proceeds from Sale of Property, Plant & Equipment

—

—

—

80

—

—

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

—

—

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

150

133

214

141

210

278

Cash from Investing Activities

-972

-872

-725

-744

-767

-823

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

Issuance of Short-Term Debt

-295

-504

-277

-267

-358

-253

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

-295

-504

-277

-267

-358

-253

Issuance of Long-Term Debt

—

—

—

153

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

153

—

—

Issuance of Common Shares

-26

-22

-2

—

60

41

Repurchases of Common Shares

-123

-129

-184

-89

-214

-65

Net Issuance / (Repurchases) of Common Shares

-149

-151

-186

-89

-154

-24

Repurchases of Preferred Shares

—

—

—

-81

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

-81

—

—

Common Share Dividends Paid

-993

-994

-985

-986

-985

-989

Other Financing Activities

26

77

150

106

575

32

Cash from Financing Activities

-1,240

-1,248

-1,259

-1,164

-1,307

-1,331

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

Free Cash Flow

1,162

589

468

974

434

938

NOPAT

1,651

1,362.8

966.9

826.5

543.4

583.9

Levered Free Cash Flow

1,371

1,514

1,416

1,150

1,169

591

Unlevered Free Cash Flow

1,951

2,561.8

2,205.9

1,584.5

1,914.4

990.9

Net Change in Cash

54

-1,255

-1,306

31

-1,361

-102