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

Net Income

3,249

2,584

3,439

4,991

2,511

-486

Depreciation & Amortization

2,442

2,381

2,286

2,245

2,151

2,300

Stock Based Compensation

842

675

636

577

556

499

Other Adjustments

-40

411

-280

-1,265

-19

2,905

Changes in Trade Receivables

—

-374

—

725

—

-539

Changes in Inventories

—

-166

—

390

—

71

Changes in Accounts Payable

—

-13

—

65

—

213

Changes in Other Operating Activities

-421

1,714

152

-210

1,214

903

Cash from Operating Activities

6,071

7,211

6,234

7,519

6,412

5,866

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

Capital Expenditure

-454

-589

-459

-581

-664

-726

Proceeds from Sale of Property, Plant & Equipment

111

500

57

296

25

21

Purchases of Intangible Assets

-314

-279

-358

-260

-305

-285

Purchases of Investments

-7,740

-2,166

-5,596

-1,883

-9,260

-3,594

Proceeds from Sale of Investments

4,962

2,627

3,917

8,047

2,600

2,954

Payments for Business Acquisitions

-7,845

-3,054

-235

-4,726

-356

-1,390

Proceeds from Business Divestments

-1

-5

703

-10

6

4

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-11,281

-2,966

-1,971

883

-7,953

-3,016

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

Issuance of Long-Term Debt

8,385

—

5,705

154

9,432

3,402

Repayments of Long-Term Debt

-2,565

-1,391

-5,224

-1,822

-3,260

-2,841

Net Issuance / (Repayments) of Long-Term Debt

5,820

-1,391

481

-1,668

6,172

561

Issuance of Common Shares

401

360

385

414

—

279

Repurchases of Common Shares

-437

-301

-350

-162

-240

-92

Net Issuance / (Repurchases) of Common Shares

-36

59

35

252

-240

187

Common Share Dividends Paid

-3,112

-3,089

-3,058

-3,033

-3,007

-2,985

Other Financing Activities

-83

-20

-95

-299

53

98

Cash from Financing Activities

2,589

-4,441

-2,638

-4,747

2,978

-2,139

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

Free Cash Flow

5,617

6,622

5,775

6,938

5,748

5,140

NOPAT

4,082.7

3,500.2

4,292.2

5,723.3

3,164.7

-168.6

Levered Free Cash Flow

10,636

4,520

5,899

5,232

11,384

2,836

Unlevered Free Cash Flow

5,649.7

6,827.2

6,271.2

7,632.3

5,865.7

2,592.4

Net Change in Cash

-2,621

-196

1,625

3,655

1,437

711