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

Net Income

3,551

2,903

2,973

411

4,481

31

Depreciation & Amortization

1,662

1,625

1,618

1,791

1,755

1,731

Share-Based Compensation Expense

201

203

170

177

274

206

Other Adjustments

-775

-324

-508

1,415

-676

-214

Changes in Trade Receivables

—

—

—

-109

-54.5

—

Changes in Inventories

—

—

—

-854

-427

—

Changes in Accounts Payable

—

—

—

-1,023

-511.5

—

Changes in Income Taxes Payable

—

—

—

-1,345

-672.5

—

Changes in Other Operating Activities

-36

-4,989

-1,919

6,257

1,011.5

-3,535

Cash from Operating Activities

4,603

-582

2,335

6,721

6,714

-1,781

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

Capital Expenditure

-602

-618

-564

-917

-651

-637

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-4,352

-3,214

-2,957

-6,281

-2,670

-530

Proceeds from Sale of Investments

2,512

10,947.5

6,496

5,563

3,032.5

7,531.5

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-569

1,172

-3,552

502

-884

4,707

Cash from Investing Activities

-2,430

3,951

3,274

-1,623

-2,057

4,600

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

Issuance of Short-Term Debt

—

—

—

732

2,161

4,570

Repayments of Short-Term Debt

6

-668

-2,434

-4,196.5

-4,411

-3,586

Net Issuance / (Repayments) of Short-Term Debt

6

-668

-2,434

-3,464.5

-2,250

984

Issuance of Long-Term Debt

—

3,687

—

—

—

—

Repayments of Long-Term Debt

—

-3,750

—

—

—

-1,000

Net Issuance / (Repayments) of Long-Term Debt

—

-63

—

—

—

-1,000

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Common Share Dividends Paid

-2,444

-2,445

-2,437

-2,380

-2,380

-2,380

Other Financing Activities

-32

-538

-742

-758.5

-1,495

875

Cash from Financing Activities

-2,477

-3,196

-5,227

-5,114

-4,636

-2,459

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

Free Cash Flow

4,001

-1,200

1,771

5,804

6,063

-2,418

NOPAT

3,550

2,903

2,974

411

4,482

30

Levered Free Cash Flow

4,571

-1,803

-332

854.5

2,719.5

-2,416

Unlevered Free Cash Flow

4,574

-1,079

2,109

4,320

4,986.5

-2,411

Net Change in Cash

-304

173

382

-16

21

360