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

Net Income

20,058

20,286

19,886

19,972

19,743

19,106

Depreciation & Amortization

1,220

1,178

1,125

1,069

1,034

1,007

Share-Based Compensation Expense

897

894

882

865

850

836

Other Adjustments

16,056

15,661

14,778

14,304

13,755

13,233

Changes in Trade Receivables

-542

-357

-427

-106

-237

-236

Changes in Accounts Payable

67

122

89

73

109

58

Changes in Accrued Expenses

930

1

231

81

-704

251

Changes in Other Operating Activities

-15,627

-14,300

-14,675

-14,526

-14,600

-14,042

Cash from Operating Activities

23,059

23,485

21,889

21,732

19,950

20,213

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

Capital Expenditure

-1,482

-1,402

-1,381

-1,335

-1,257

-1,253

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-68

-253

-241

-2,304.5

-4,674

-6,048

Proceeds from Sale of Investments

3,024

3,615

5,136

5,918

5,013

4,616

Payments for Business Acquisitions

-887

—

—

—

-915

—

Other Investing Activities

121

-85

-71

-83

-93

-98

Cash from Investing Activities

708

988

1,799

753

-1,926

-3,698

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

Issuance of Long-Term Debt

3,924

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

3,924

—

—

—

—

—

Issuance of Common Shares

396

409

398

358

335

338

Repurchases of Common Shares

-18,316

-19,237

-18,982

-17,144

-16,713

-14,616

Net Issuance / (Repurchases) of Common Shares

-17,920

-18,828

-18,584

-16,786

-16,378

-14,278

Common Share Dividends Paid

-4,634

-4,529

-4,431

-4,327

-4,217

-4,104

Other Financing Activities

-333

-599

-500

-616

-38

238

Cash from Financing Activities

-18,963

-20,032

-23,515

-21,729

-20,633

-18,144

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

Free Cash Flow

21,577

22,083

20,508

20,397

18,693

18,960

NOPAT

19,892.2

20,162.7

19,850.4

19,806.9

19,478

18,789.5

Levered Free Cash Flow

9,090

5,885

5,275

5,334

4,325

5,127

Unlevered Free Cash Flow

5,000.2

5,761.7

5,239.4

5,168.9

4,060

4,810.5

Net Change in Cash

4,804

4,441

173

756

-2,609

-1,629