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

Net Income

13,034

12,201

10,799

10,649

10,422

10,655

Depreciation & Amortization

1,090

1,090

1,080

1,075

1,070

1,092

Stock Based Compensation

283

276

281

286

284

274

Other Adjustments

-537

215

825

1,029

1,568

1,111

Changes in Other Operating Activities

-6,431

-12,481

-11,910

-6,234

-7,820

-2,074

Cash from Operating Activities

7,603

1,301

1,075

6,805

5,524

11,083

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

Capital Expenditure

-2,033

-2,023

-2,003

-2,064

-2,112

-2,029

Proceeds from Sale of Property, Plant & Equipment

28

32

34

40

61

57

Purchases of Investments

-4,534

-4,678

-5,595

-5,640

-6,508

-8,422

Proceeds from Sale of Investments

5,764

6,128

7,150

6,589

6,587

5,408

Payments for Business Acquisitions

-518

-469

-349

-315

-170

-44

Proceeds from Business Divestments

1,037

1,551

1,340

3,485

3,571

3,017

Other Investing Activities

483.5

741.5

583.5

429

952

427

Cash from Investing Activities

194

1,249

1,127

2,524

2,381

-1,586

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

Issuance of Long-Term Debt

5,617

10,549

15,212

12,061

12,176

9,085

Repayments of Long-Term Debt

-5,774

-7,429

-9,766

-9,533

-8,165

-7,402

Net Issuance / (Repayments) of Long-Term Debt

-157

3,120

5,446

2,528

4,011

1,683

Issuance of Common Shares

273

533

616

747

832

617

Repurchases of Common Shares

-1,211

-1,393

-1,463

-1,795

-2,324

-2,079

Net Issuance / (Repurchases) of Common Shares

-938

-860

-847

-1,048

-1,492

-1,462

Common Share Dividends Paid

-8,476

-8,458

-8,349

-8,359

-8,148

-8,047

Other Financing Activities

-278

-128

-134

-31

-22

-18

Cash from Financing Activities

-8,572

-6,326

-3,884

-6,910

-5,651

-7,844

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

Free Cash Flow

5,570

-722

-928

4,741

3,412

9,054

NOPAT

12,036.8

10,675

9,366

8,131.2

7,803.8

8,508.2

Levered Free Cash Flow

5,500

1,889

3,397

5,936

5,558

9,320

Unlevered Free Cash Flow

4,662.8

-2,739

-3,467

908.2

-1,058.2

5,497.2

Net Change in Cash

-775

-3,776

-1,682

2,419

2,254

1,653