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

Net Income

2,104

2,465

3,233

1,933

4,349

2,826

Depreciation & Amortization

3,033

3,302

2,459

3,707

2,444

2,603

Other Adjustments

767

574

1,067

1,487

-1,226

-1,972

Changes in Trade Receivables

—

—

—

—

—

—

Changes in Inventories

—

—

—

—

—

—

Changes in Accounts Payable

—

—

—

—

—

—

Changes in Income Taxes Payable

—

—

—

—

—

—

Changes in Other Operating Activities

54

-91

251

-585

-808

13

Cash from Operating Activities

5,958

6,250

7,010

6,542

4,759

3,469

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

Capital Expenditure

-4,291

-3,749

-4,366

-4,676

-4,687

-5,061

Purchases of Investments

-12,116

-9,266

-12,572

-10,313

-11,178

-6,949

Proceeds from Sale of Investments

3,119

4,967

3,137

3,728

3,030

3,111

Proceeds from Business Divestments

—

—

—

924

—

—

Other Investing Activities

-257

-90

-325

-316

21

-152

Cash from Investing Activities

-13,545

-8,138

-14,126

-10,653

-12,814

-9,051

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

Issuance of Short-Term Debt

1,400

3,317

3,258

55

1,925

30

Repayments of Short-Term Debt

-850

-5,758

-855

-2,375

-238

-600

Net Issuance / (Repayments) of Short-Term Debt

550

-2,441

2,403

-2,320

1,687

-570

Issuance of Long-Term Debt

12,996

10,658

14,111

3,879

9,978

4,241

Repayments of Long-Term Debt

-5,160

-3,614

-6,499

-3,019

-4,959

-2,981

Net Issuance / (Repayments) of Long-Term Debt

7,836

7,044

7,612

860

5,019

1,260

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Common Share Dividends Paid

-2,332

-2,120

-2,115

-1,906

-1,876

-1,681

Other Financing Activities

2,106

-1,283

-2,100

8,147

2,538

5,525

Cash from Financing Activities

8,160

1,200

5,800

4,781

7,368

4,534

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

Free Cash Flow

1,667

2,501

2,644

1,866

72

-1,592

NOPAT

6,606.9

3,544

3,505.3

4,227

4,772.1

3,176.3

Levered Free Cash Flow

10,044

7,121

12,249

-585

8,536

1,463

Unlevered Free Cash Flow

5,402.9

3,006

1,849.3

2,673

1,721.1

731.3

Net Change in Cash

573

-688

-1,316

670

-687

-1,048