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

Net Income

1,140

1,397

1,178

1,382

1,042

1,245

Depreciation & Amortization

1,510

1,500

1,403

1,392

1,389

1,137

Share-Based Compensation Expense

70

57

55

45

49

67

Other Adjustments

-362

-364

-414

-432

-336

106

Changes in Trade Receivables

5

-86

66

-52

-115

-270

Changes in Inventories

-41

22

-7

14

5

11

Changes in Accounts Payable

529

-453

250

-250

205

53

Changes in Accrued Expenses

16

116

-147

230

-145

247

Changes in Other Operating Activities

-114

63

-90

147

134

-203

Cash from Operating Activities

2,753

2,252

2,294

2,476

2,228

2,393

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

Capital Expenditure

-2,303

-2,096

-2,031

-1,843

-2,227

-2,213

Proceeds from Sale of Property, Plant & Equipment

725

810

778

836

798

605

Purchases of Investments

-1

-2

-3

-4

—

-3

Payments for Business Acquisitions

-16

-421

-1,234

-156

-418

-2,028

Other Investing Activities

23

27

24

19

19

15

Cash from Investing Activities

-1,572

-1,682

-2,466

-1,148

-1,828

-3,624

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

Issuance of Long-Term Debt

4,829

4,698

6,911

4,088

4,488

6,646

Repayments of Long-Term Debt

-4,952

-4,264

-5,597

-4,567

-4,007

-5,108

Net Issuance / (Repayments) of Long-Term Debt

-123

434

1,314

-479

481

1,538

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-720

-780

-791

-516

-554

-249

Net Issuance / (Repurchases) of Common Shares

-720

-780

-791

-516

-554

-249

Common Share Dividends Paid

-235

-215

-219

-201

-205

—

Other Financing Activities

-37

—

-17

—

—

-15

Cash from Financing Activities

-1,115

-561

287

-1,196

-278

1,274

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

Free Cash Flow

450

156

263

633

1

180

NOPAT

1,349

1,660.9

1,429

1,619.4

1,270.1

1,415.3

Levered Free Cash Flow

614

983

1,870

593

884

1,815

Unlevered Free Cash Flow

946

812.9

807

1,309.4

631.1

447.3

Net Change in Cash

66

9

115

132

122

43