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

Net Income

3,306

2,834

2,227

1,641

1,826

1,354

Depreciation & Amortization

3,008

3,010

3,022

3,177

932

3,175

Stock Based Compensation

1,491

1,423

1,400

1,407

1,442

1,444

Other Adjustments

-349

-1,031

-1,167

-1,086

-1,051

-690.5

Changes in Trade Receivables

89

-1,039

-2,030

-1,865

-2,371

-901

Changes in Inventories

-1,941

-1,691

-1,772

-1,458

-1,002

-494

Changes in Accounts Payable

315

737

163

-109

393

-1,027

Changes in Accrued Expenses

112

31

420

883

-145

-49

Changes in Other Operating Activities

—

—

—

451

—

—

Cash from Operating Activities

5,488

4,328

3,459

3,041

2,123

1,916

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

Capital Expenditure

-960

-834

-706

-636

-567

-559

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-3,538

-2,329

-1,940

-1,951

-1,254

-1,576

Proceeds from Sale of Investments

1,138

1,559

1,987

2,032

2,764

2,798

Payments for Business Acquisitions

—

—

—

-548

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

17

—

1

2

-10

-3

Cash from Investing Activities

-5,176

-3,985

-1,323

-1,101

263

503

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

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

-750

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

-750

—

—

Issuance of Common Shares

296

290

278

279

272

272

Repurchases of Common Shares

-2,061

-2,311

-2,236

-1,590

-1,570

-1,666

Net Issuance / (Repurchases) of Common Shares

-1,765

-2,021

-1,958

-1,311

-1,298

-1,394

Other Financing Activities

—

—

—

-1

—

-3

Cash from Financing Activities

-274

-530

-267

-2,062

-2,050

-2,147

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

Free Cash Flow

4,528

3,494

2,753

2,405

1,556

1,357

NOPAT

2,945.3

2,571.2

2,130.2

1,536

1,684.7

1,178.2

Levered Free Cash Flow

3,877

4,121

3,387

3,232

1,464

2,423

Unlevered Free Cash Flow

3,479.3

3,824.2

3,257.2

3,844

1,295.7

2,224.2

Net Change in Cash

38

-187

1,869

-122

336

272