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

Net Income

908

526

25

369

1,020

761

Depreciation & Amortization

816

791

819

543

497

504

Other Adjustments

196

-1,058

55

601

-336

-54

Changes in Trade Receivables

-1,744

901

-788

427

736

199

Changes in Inventories

-393

-1,214

2,023

499

-245

-2,555

Changes in Accounts Payable

691

384

-593

-1,456

-120

1,678

Changes in Other Operating Activities

371

-143

-345

149

545

-769

Cash from Operating Activities

845

187

1,198

1,132

2,097

-236

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

Capital Expenditure

-587

-423

-506

-358

-367

-628

Proceeds from Sale of Property, Plant & Equipment

-3

2,034

176

219

685

2

Purchases of Investments

—

—

—

-1,100

—

—

Proceeds from Sale of Investments

18

25

19

55

26

41

Payments for Business Acquisitions

-2,220

—

-58

-567

-567

—

Other Investing Activities

58

-45

24

-26

-18

-80

Cash from Investing Activities

-2,734

1,591

-345

-1,780

327

-665

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

Issuance of Long-Term Debt

3,499

—

1,135

1,518

-196

3,815

Repayments of Long-Term Debt

-1,088

-1,287

-712

-408

-7

-3,013

Net Issuance / (Repayments) of Long-Term Debt

2,411

-1,287

423

1,110

-203

802

Issuance of Common Shares

2

23

4

18

14

50

Repurchases of Common Shares

-419

-247

-647

-800

-840

-1,164

Net Issuance / (Repurchases) of Common Shares

-417

-224

-643

-782

-826

-1,114

Common Share Dividends Paid

-487

-469

-472

-477

-485

-448

Other Financing Activities

19

-69

-32

-43

-29

-86

Cash from Financing Activities

1,526

-2,049

-724

-192

-1,543

-846

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

Free Cash Flow

258

-236

692

774

1,730

-864

NOPAT

953.4

-351.5

176.9

7.1

592.1

452.3

Levered Free Cash Flow

4,186

-1,405

1,829

833

1,122

-220

Unlevered Free Cash Flow

1,851.4

-956.5

1,574.9

-615.9

902.1

-1,317.7

Net Change in Cash

-363

-271

129

-840

881

-1,747