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

Net Income

603

727

637

598

760

680

Depreciation & Amortization

729

708

656

652

558

543

Share-Based Compensation Expense

43

41

51

34

27

27

Other Adjustments

422

99

101

103.5

80.5

3

Changes in Trade Receivables

-130

-374

51

-83

-103

-303

Changes in Accounts Payable

-7

329

-287

132

64

187

Changes in Other Operating Activities

-68

15

-1

74

-26

18

Cash from Operating Activities

1,592

1,545

1,208

1,511

1,358

1,154

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

Capital Expenditure

-776

-732

-831

-1,115

-781

-667

Proceeds from Sale of Property, Plant & Equipment

5

5

98

59

41

43

Payments for Business Acquisitions

-29

-363

-3

-6,706

-539

-232

Other Investing Activities

16

4

-93

399.5

799

-748

Cash from Investing Activities

-784

-1,086

-829

-7,762

-480

-1,604

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

Issuance of Long-Term Debt

5,821

4,142

4,993

13,664

1,734

4,768

Repayments of Long-Term Debt

-6,538

-4,071

-5,163

-7,251

-1,867

-4,182

Net Issuance / (Repayments) of Long-Term Debt

-717

71

-170

6,413

-133

586

Issuance of Common Shares

4

25

25

11

6

4

Repurchases of Common Shares

-1

-4

-45

-3

-1

-36

Net Issuance / (Repurchases) of Common Shares

3

21

-20

8

5

-32

Common Share Dividends Paid

-332

-333

-336

-301

-301

-301

Other Financing Activities

-3

-4

-10

-62

-10

-4

Cash from Financing Activities

-1,049

-245

-536

6,058

-439

273

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

Free Cash Flow

816

813

377

396

577

487

NOPAT

769.5

901.7

818.9

785.1

854.7

767.5

Levered Free Cash Flow

-236

1,117

4

6,754

442

1,347

Unlevered Free Cash Flow

647.5

1,221.7

355.9

528.1

669.7

848.5

Net Change in Cash

-241

214

-157

-193

439

-177