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

Net Income

2,530

2,537

2,551

2,575

2,565

2,560

Depreciation & Amortization

3,065

3,010

2,968

2,903

2,838

2,795

Share-Based Compensation Expense

135

127

120

112

101

100

Other Adjustments

-430

-725

-744

-778

-850

-846

Changes in Trade Receivables

-177

-81

-56

-20

36

14

Changes in Inventories

-23

-19

-9

15

2

7

Changes in Accounts Payable

-17

76

104

-203

122

—

Changes in Accrued Expenses

85

132

-17

-31

44

83

Changes in Other Operating Activities

-185

-51

25

-27

54

57

Cash from Operating Activities

4,982

5,005

4,942

4,546

4,912

4,770

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

Capital Expenditure

-4,532

-4,399

-4,303

-4,127

-4,169

-3,874

Proceeds from Sale of Property, Plant & Equipment

1,540

1,535

1,583

1,588

1,571

1,614

Purchases of Investments

-3

-3

-4

-5

-8

-7

Payments for Business Acquisitions

-335

-437

-554

-1,655

-1,510

-1,390

Other Investing Activities

49

50

49

51

46

43

Cash from Investing Activities

-3,281

-3,254

-3,229

-4,148

-4,070

-3,614

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

Issuance of Long-Term Debt

9,347

9,527

9,098

11,609

11,587

10,999

Repayments of Long-Term Debt

-8,759

-9,216

-8,754

-9,861

-10,363

-10,164

Net Issuance / (Repayments) of Long-Term Debt

588

311

344

1,748

1,224

835

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-1,741

-1,500

-1,445

-1,571

-1,432

-1,307

Net Issuance / (Repurchases) of Common Shares

-1,741

-1,500

-1,445

-1,571

-1,432

-1,307

Common Share Dividends Paid

-458

-450

-442

-434

-427

-420

Other Financing Activities

-23

-14

-14

-17

-17

-17

Cash from Financing Activities

-1,657

-1,676

-1,580

-274

-652

-909

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

Free Cash Flow

450

606

639

419

743

896

NOPAT

3,006.3

3,009.9

3,030.9

3,089.5

3,065.7

3,047.7

Levered Free Cash Flow

1,511

1,597

1,663

2,853

2,680

2,463

Unlevered Free Cash Flow

1,399.3

1,758.9

1,798.9

1,619.5

1,956.7

2,115.7

Net Change in Cash

44

75

133

124

190

247