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

Net Income

6,652

1,350

1,774

6,901

2,599

1,008

Depreciation & Amortization

195

181

178

176

186

181

Share-Based Compensation Expense

465

475

435

419

438

455

Other Adjustments

-5,632

109

-541

-6,519

-1,583

-339

Changes in Trade Receivables

-22

-212

-123

246

196

-162

Changes in Accounts Payable

101

125

6

62

48

-70

Changes in Accrued Expenses

703

792

1,105

500

533

833

Changes in Other Operating Activities

-134

-256

-510

-35

-266

-86

Cash from Operating Activities

2,328

2,564

2,324

1,750

2,151

1,820

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

Capital Expenditure

-98

-89

-74

-44

-42

-99

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-6,405

-5,107

-2,719

-3,021

-4,484

-3,346

Proceeds from Sale of Investments

6,514

4,636

2,397

4,437

1,916

1,821

Payments for Business Acquisitions

—

-804

—

—

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

42

-97

-146

61

-82

-52

Cash from Investing Activities

53

-1,461

-542

1,433

-2,692

-1,676

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

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

2,232

1,127

—

—

3,972

—

Repayments of Long-Term Debt

-1,237

-28

-47

-2,050

-2,018

-42

Net Issuance / (Repayments) of Long-Term Debt

995

1,099

-47

-2,050

1,954

-42

Issuance of Common Shares

—

120

—

53

—

103

Repurchases of Common Shares

-1,463

-1,363

-1,785

-555

-372

-325

Net Issuance / (Repurchases) of Common Shares

-1,463

-1,243

-1,785

-502

-372

-222

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

-70

-51

-30

-845

19

73

Cash from Financing Activities

-538

-195

-1,862

-3,397

1,601

-191

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

Free Cash Flow

2,230

2,475

2,250

1,706

2,109

1,721

NOPAT

2,841

1,312

1,587.8

5,910.8

1,000.2

753.4

Levered Free Cash Flow

8,388

3,207

2,434

5,492

5,025

1,732

Unlevered Free Cash Flow

3,608

2,065

2,292.8

6,569.8

1,459.2

1,512.4

Net Change in Cash

1,843

908

-80

-214

1,060

-47