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

Net Income

1,434

761

1,024

3,006

3,867

6,137

Depreciation & Amortization

3,039

2,888

2,770

2,774

2,766

2,763

Other Adjustments

-297

-246

-342

-87

-7

-156

Changes in Other Operating Activities

-385

-198

1,289

990

226

121

Cash from Operating Activities

4,839

4,253

5,789

6,683

6,852

8,865

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

Capital Expenditure

-2,022

-2,042

-2,055

-2,057

-2,050

-2,015

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-30

-27

-23

-29

-56

64

Proceeds from Sale of Investments

26

29

57

81

173

131

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

57

42

43

24

13

4

Cash from Investing Activities

-1,970

-1,999

-1,979

-1,981

-1,920

-1,816

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

Issuance of Long-Term Debt

7,659

9,139

8,348

7,137

5,789

3,889

Repayments of Long-Term Debt

-7,618

-9,011

-8,153

-7,785

-6,100

-4,172

Net Issuance / (Repayments) of Long-Term Debt

41

128

195

-648

-311

-283

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-1,793

-1,431

-2,126

-2,924

-3,572

-4,799

Net Issuance / (Repurchases) of Common Shares

-1,793

-1,431

-2,126

-2,924

-3,572

-4,799

Common Share Dividends Paid

-1,400

-1,391

-1,384

-1,384

-1,391

-1,409

Other Financing Activities

-10.5

-321.5

-311

-93

-144.5

151

Cash from Financing Activities

-3,214

-3,089

-3,787

-5,049

-5,561

-6,612

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

Free Cash Flow

2,817

2,211

3,734

4,626

4,802

6,850

NOPAT

1,553.2

865.6

1,096.7

3,052.3

3,895.3

6,171.9

Levered Free Cash Flow

2,168

1,540

3,129

3,829

4,322

6,535

Unlevered Free Cash Flow

2,185.2

1,513.6

3,100.7

4,759.3

4,837.3

7,040.9

Net Change in Cash

-345

-835

23

-347

-629

437