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

Net Income

16,859

16,065

15,583

15,571

14,405

14,974

Depreciation & Amortization

2,880

2,847

2,885

2,907

2,922

2,896

Share-Based Compensation Expense

492

476

493

528

542

562

Other Adjustments

-24

904

763

706

418.5

882

Changes in Trade Receivables

-126

45

-153

-189

-70

-766

Changes in Inventories

-439

-324

-432

-208

-116

-70

Changes in Accounts Payable

-255

-542

607

1,317

—

878

Changes in Other Operating Activities

-733

-1,653

219

280

-981

491

Cash from Operating Activities

18,923

17,817

18,586

18,969

19,244

19,846

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

Capital Expenditure

-3,980

-3,773

-3,560

-3,498

-3,390

-3,322

Proceeds from Sale of Property, Plant & Equipment

70

107

333

385

388

346

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-15.5

-11

-24.5

-40.5

—

-21

Other Investing Activities

-325

-141

-37

-171

-361

-507

Cash from Investing Activities

-4,245

-3,818

-3,273

-3,309

-3,390

-3,504

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

Issuance of Short-Term Debt

6,110.5

8,020

7,529.5

6,635

5,439

3,528

Repayments of Short-Term Debt

-8,026.5

-6,512

-4,232.5

-2,683.5

-6,354

-7,689

Net Issuance / (Repayments) of Short-Term Debt

-1,916

1,508

3,297

3,951.5

-915

-4,161

Issuance of Long-Term Debt

—

2,237

—

—

—

3,197

Repayments of Long-Term Debt

-2,159.5

-1,977

—

—

—

-2,335

Net Issuance / (Repayments) of Long-Term Debt

-2,159.5

260

—

—

—

862

Issuance of Common Shares

1,096

1,707

2,541

2,493

2,338

1,905

Repurchases of Common Shares

-5,811

-6,500

-7,316

-6,952

-5,445

-5,006

Net Issuance / (Repurchases) of Common Shares

-4,715

-4,793

-4,775

-4,459

-3,107

-3,101

Common Share Dividends Paid

-9,976

-9,872

-9,768

-9,620

-9,467

-9,312

Other Financing Activities

1,414

-1,138

-2,017

-5,588

-1,759

857

Cash from Financing Activities

-15,641

-14,036

-12,919

-12,973

-13,451

-14,855

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

Free Cash Flow

14,943

14,044

15,026

15,471

15,854

16,524

NOPAT

16,417

16,291.2

15,954.3

15,919.1

14,784.7

14,801.6

Levered Free Cash Flow

10,161.5

14,297

18,511

20,229.5

11,838

12,453

Unlevered Free Cash Flow

13,890

12,846.2

15,673.3

16,717.1

13,219.7

15,674.6

Net Change in Cash

-963

-37

2,394

2,687

2,403

1,487