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

Net Income

4,747

133

5,830

4,987

4,853

5,259

Depreciation & Amortization

5,975

6,105

6,284

6,142

5,746

5,543

Other Adjustments

773

3,258

478

-1,257

-200

-139

Changes in Other Operating Activities

1,473

1,502

-3,464

381

278

152

Cash from Operating Activities

12,969

11,001

9,128

10,253

10,677

10,815

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

Capital Expenditure

-12,544

-13,268

-12,841

-13,093

-11,517

-11,155

Proceeds from Sale of Property, Plant & Equipment

5,326

4,735

6,157

6,360

6,673

6,685

Purchases of Investments

-20,523

-21,463

-18,871

-19,271

-20,537

-22,977

Proceeds from Sale of Investments

19,005

19,002

17,113

18,365

19,326

17,446

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-2,422

-535

-546

-199

-770

347

Cash from Investing Activities

-11,158

-11,530

-8,987

-7,839

-6,824

-9,655

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

Issuance of Short-Term Debt

29

-166

294

-226

70

-642

Net Issuance / (Repayments) of Short-Term Debt

29

-166

294

-226

70

-642

Issuance of Long-Term Debt

30,668

24,065

29,370

24,728

26,235

22,217

Repayments of Long-Term Debt

-27,316

-19,495

-23,904

-20,863

-23,812

-17,342

Net Issuance / (Repayments) of Long-Term Debt

3,352

4,570

5,466

3,865

2,423

4,875

Repurchases of Common Shares

-2,012

-5,718

-1,346

-10,246

-869

-2,500

Net Issuance / (Repurchases) of Common Shares

-2,012

-5,718

-1,346

-10,246

-869

-2,500

Common Share Dividends Paid

-319

-365

-288

-286

-311

-316

Other Financing Activities

-351

114

-622

-304

-470

-271

Cash from Financing Activities

699

-1,855

3,793

-7,196

843

1,145

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

Free Cash Flow

425

-2,267

-3,713

-2,840

-840

-340

NOPAT

4,374.2

593.1

6,029.6

4,261.7

4,488.4

4,721.7

Levered Free Cash Flow

3,509

6,128

1,628

2,183

1,908

4,035

Unlevered Free Cash Flow

-721.8

-5,067.9

-3,991.4

-2,308.3

-1,004.6

-738.3

Net Change in Cash

2,510

-2,384

3,934

-4,782

4,696

2,305