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

Net Income

3,502

3,433

3,314

3,180

3,199

3,533

Depreciation & Amortization

1,223

1,208

1,190

1,169

1,149

1,132

Other Adjustments

-166

40

-25

75

-90

69

Changes in Trade Receivables

-21

224

-45

-247

70

161

Changes in Inventories

-5

38

-64

-1

-1

49

Changes in Accounts Payable

-203

202

-13

125

-340

362

Changes in Income Taxes Payable

262

110

-197

172

-43

-155

Changes in Other Operating Activities

-49

58

-127

48

-86

44

Cash from Operating Activities

4,543

5,313

4,033

4,521

3,858

5,195

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

Capital Expenditure

-1,842

-1,753

-1,699

-1,999

-1,607

-1,975

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

-120

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Other Investing Activities

3

20

107

6

-67

164

Cash from Investing Activities

-1,839

-1,733

-1,592

-1,993

-1,674

-1,931

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

Issuance of Short-Term Debt

—

-297

297

-19

19

151

Net Issuance / (Repayments) of Short-Term Debt

—

-297

297

-19

19

151

Issuance of Long-Term Debt

1,995

—

800

—

1,599

1,990

Repayments of Long-Term Debt

-409

-419

-1,807

-526

-1,664

-627

Net Issuance / (Repayments) of Long-Term Debt

1,586

-419

-1,007

-526

-65

1,363

Repurchases of Common Shares

-2,679

-1,405

-100

—

-705

-2,809

Net Issuance / (Repurchases) of Common Shares

-2,679

-1,405

-100

—

-705

-2,809

Common Share Dividends Paid

-1,599

-1,625

-1,588

-1,585

-1,588

-1,603

Other Financing Activities

43

47

30

-167

11

-193

Cash from Financing Activities

-2,649

-3,699

-2,368

-2,297

-2,328

-3,091

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

Free Cash Flow

2,701

3,560

2,334

2,522

2,251

3,220

NOPAT

3,861.7

3,794.7

3,657.4

3,527

3,509.5

3,863.9

Levered Free Cash Flow

4,474

2,580

1,694

2,149

2,225

4,504

Unlevered Free Cash Flow

3,247.7

3,657.7

2,747.4

3,041

2,581.5

3,320.9

Net Change in Cash

55

-119

73

231

-144

173