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

Net Income

16,677

12,624

12,282

9,845

4,644

2,264

Depreciation & Amortization

730

721

721

737

764

783

Share-Based Compensation Expense

1,794

1,767

1,747

1,796

1,846

1,900

Other Adjustments

-10,615

-6,382

-6,316

-7,615

250

258

Changes in Trade Receivables

-111

107

157

-142

-783

-1,497

Changes in Accounts Payable

294

241

46

86

2

66

Changes in Accrued Expenses

3,100

2,930

2,971

3,149

3,009

3,717

Changes in Other Operating Activities

-935

-1,067

-897

-719

-958

-1,640

Cash from Operating Activities

8,966

8,789

8,045

7,137

6,210

5,025

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

Capital Expenditure

-305

-249

-259

-242

-253

-272

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-17,252

-15,331

-13,570

-13,054

-12,887

-12,168

Proceeds from Sale of Investments

17,984

13,386

10,571

10,221

7,843

7,293

Payments for Business Acquisitions

—

—

—

—

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-140

-264

-219

-102

-132

-24

Cash from Investing Activities

-517

-3,262

-3,477

-3,177

-5,429

-5,153

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

3,972

—

—

Repayments of Long-Term Debt

-3,362

-4,143

-4,157

-4,158

-3,686

-1,710

Net Issuance / (Repayments) of Long-Term Debt

-3,362

-4,143

-4,157

-186

-3,686

-1,710

Issuance of Common Shares

—

—

—

156

—

—

Repurchases of Common Shares

-5,166

-4,075

-3,037

-1,252

-697

—

Net Issuance / (Repurchases) of Common Shares

-5,166

-4,075

-3,037

-1,096

-697

—

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

-145

-56

68

-805

57

29

Cash from Financing Activities

-5,992

-3,853

-3,849

-2,087

1,356

-321

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

Free Cash Flow

8,661

8,540

7,786

6,895

5,957

4,753

NOPAT

11,942.8

8,730.3

7,770.7

6,742.4

2,479.7

1,866.4

Levered Free Cash Flow

16,162

11,059

10,711

12,681

3,280

2,955

Unlevered Free Cash Flow

14,826.8

11,306.3

10,352.7

9,753.4

5,043.7

4,520.4

Net Change in Cash

2,457

1,674

719

1,873

2,137

-449