Operating ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Net Income

23,303

21,929

19,489

20,157

20,410

16,339

Depreciation & Amortization

13,836

13,490

13,214

12,973

12,716

12,442

Other Adjustments

2,201

2,846

4,138

3,132

2,983

6,289

Changes in Trade Receivables

-1,839

-1,591

-684

-1,106

-1,521

-832

Changes in Inventories

-1,776

-2,180

-3,033

-2,755

138

561

Changes in Accounts Payable

3,099

3,364

2,705

3,228

2,575

682

Changes in Accrued Expenses

2,080

336

1,401

379

2,164

-1,366

Changes in Income Taxes Payable

73

244

375

435

165

-233

Cash from Operating Activities

40,977

38,438

37,605

36,443

39,630

33,882

Investing ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Capital Expenditure

-25,714

-24,685

-24,093

-23,783

-22,628

-21,897

Proceeds from Sale of Property, Plant & Equipment

143

181

385

432

445

409

Purchases of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

—

-1,896

—

—

Proceeds from Business Divestments

—

—

—

4,080

—

—

Other Investing Activities

-1,347

-756

-539

-212

-60

-23

Cash from Investing Activities

-27,748

-22,450

-22,063

-21,379

-18,574

-21,506

Financing ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Net Issuance / (Repayments) of Short-Term Debt

4,845

656

148

2,212

-6,391

-1,354

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-3,276

-1,851.5

-2,219.5

-3,468

-3,146.5

-2,971

Net Issuance / (Repayments) of Long-Term Debt

-3,276

-1,851.5

-2,219.5

-3,468

-3,146.5

-2,971

Repurchases of Common Shares

-8,453

-8,622

-7,990

-4,494

-4,546

-3,680

Net Issuance / (Repurchases) of Common Shares

-8,453

-8,622

-7,990

-4,494

-4,546

-3,680

Common Share Dividends Paid

-7,314

-7,107

-6,897

-6,688

-6,538

-6,404

Other Financing Activities

-1,732

-2,023

-1,629

-2,384

-2,076

-2,128

Cash from Financing Activities

-12,161

-14,870

-14,493

-14,822

-22,908

-17,050

Free Cash FlowOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Free Cash Flow

15,263

13,753

13,512

12,660

17,002

11,985

NOPAT

22,166.2

22,403.5

22,862.6

22,485.4

21,837.6

21,279.7

Levered Free Cash Flow

16,077

10,717.5

7,316.5

8,657

5,268.5

1,416

Unlevered Free Cash Flow

13,764.2

12,972.5

13,431.6

12,962.4

16,967.6

11,468.7

Net Change in Cash

1,068

1,118

1,049

242

-1,852

-4,674