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

Net Income

7,419

8,646

6,925

8,049

6,816

7,922

Depreciation & Amortization

1,413

1,434

1,473

1,423

1,398

1,316

Share-Based Compensation Expense

235

241

287

275

295

250

Other Adjustments

-104

1,008

-302

1,184

-92

-401

Changes in Trade Receivables

307

-262

73

-839

347

-654

Changes in Inventories

-154

-170

-38

-32

536

-655

Changes in Accounts Payable

615

-1,157

576

302

-624

177

Changes in Other Operating Activities

-1,040

-613

849

-358

528

-311

Cash from Operating Activities

8,690

9,127

9,842

10,004

9,204

7,644

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

Capital Expenditure

-1,855

-1,918

-1,580

-1,742

-1,464

-1,598

Proceeds from Sale of Property, Plant & Equipment

60

47

338

8

38

8

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-5

-6

-21

—

-689

-76

Other Investing Activities

12

-153

-18

-489

-63

344

Cash from Investing Activities

-1,789

-2,029

-1,280

-2,224

-2,178

-1,322

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

Issuance of Short-Term Debt

2,115

5,905

730

2,798

6,721

10,447

Repayments of Short-Term Debt

-5,941

-571

-1,827

-5,862

-9,771

-3,260

Net Issuance / (Repayments) of Short-Term Debt

-3,826

5,334

-1,097

-3,064

-3,050

7,187

Issuance of Long-Term Debt

1,242

995

2,943

254

3,997

—

Repayments of Long-Term Debt

-499

-1,478

—

-2,335

-1

-1,877

Net Issuance / (Repayments) of Long-Term Debt

743

-483

2,943

-2,081

3,996

-1,877

Issuance of Common Shares

722

985

1,508

397

832

437

Repurchases of Common Shares

-2,051

-4,449

-2,503

-2,503

-1,351

-6,002

Net Issuance / (Repurchases) of Common Shares

-1,329

-3,464

-995

-2,106

-519

-5,565

Common Share Dividends Paid

-4,986

-4,886

-4,734

-4,578

-4,513

-4,486

Other Financing Activities

1,567

-2,705

-2,883

3,740

-1,560

-1,759

Cash from Financing Activities

-7,831

-6,205

-6,768

-8,087

-5,646

-6,500

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

Free Cash Flow

6,835

7,209

8,262

8,262

7,740

6,046

NOPAT

7,201.6

9,081.3

6,829.3

7,971.6

6,727.2

7,835

Levered Free Cash Flow

3,281

11,016

10,017

2,436

8,101

12,111

Unlevered Free Cash Flow

6,180.6

6,657.3

8,109.3

7,564.6

7,101.2

6,764

Net Change in Cash

-930

893

1,794

-307

1,380

-178