Operating ActivitiesMar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21

Net Income

3,319

2,622

2,300

2,654

1,414

1,827

Depreciation & Amortization

1,362

1,353

1,332

1,323

1,314

1,298

Other Adjustments

-253

-314

-314

-354

-106

-98

Changes in Trade Receivables

-29

85

-127.5

185

-31

-2

Changes in Inventories

-3

-13

-33.5

12

-8

-11

Changes in Other Operating Activities

-233

319

867

203

262

165

Cash from Operating Activities

4,163

4,052

4,024

4,023

2,845

3,179

Investing ActivitiesMar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21

Capital Expenditure

-2,273

-2,381

-2,180

-2,204

-2,456

-2,327

Proceeds from Sale of Property, Plant & Equipment

544

558

557.5

549

98

86

Purchases of Investments

-927

-319

-321

-119

-125

-124

Proceeds from Sale of Investments

700

1,005

425

820

512

205

Payments for Business Acquisitions

—

-1,643

—

—

—

-22

Cash from Investing Activities

-1,957

-2,780

-3,161.5

-954

-3,635

-2,182

Financing ActivitiesMar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21

Issuance of Long-Term Debt

951

1,051

1,413

1,175

3,099

3,293

Repayments of Long-Term Debt

-1,056

-1,055

-1,455

-1,655

-534

-1,334

Net Issuance / (Repayments) of Long-Term Debt

-105

-4

-42

-480

2,565

1,959

Issuance of Common Shares

23

26

10.5

22

7

3

Repurchases of Common Shares

—

—

—

—

-459

-622

Net Issuance / (Repurchases) of Common Shares

23

26

10.5

22

-452

-619

Common Share Dividends Paid

-1,222

-1,221

-1,222.5

-1,226

-1,223

-1,225

Other Financing Activities

—

—

—

—

—

—

Cash from Financing Activities

-1,852

-1,199

-1,405.5

-1,987

890

115

Free Cash FlowMar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22Mar '22Dec '21

Free Cash Flow

1,890

1,671

1,844

1,819

389

852

NOPAT

3,883.2

3,206.4

2,967

2,331.3

1,892.6

2,245.2

Levered Free Cash Flow

2,067

1,896

2,359.5

649

3,091

2,911

Unlevered Free Cash Flow

2,736.2

2,484.4

2,952.5

1,665.3

1,004.6

1,370.2

Net Change in Cash

354

73

-543

1,082

100

1,112