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

Net Income

1,172

768

709

482

771

265

Depreciation & Amortization

754

757

742

786

838

769

Stock Based Compensation

419

369

364

339

351

346

Other Adjustments

151

-896

-128

-238

-622

-179

Changes in Trade Receivables

-1,085

330

748

96

-2,213

-661

Changes in Inventories

-636

-261

-682

-362

-386

-342

Changes in Accounts Payable

451

836

-289

-683

873

262

Changes in Accrued Expenses

444

-301

-288

257

363

88

Changes in Other Operating Activities

489

409

-237

524

662

45

Cash from Operating Activities

4,318

4,022

939

1,299

1,256

1,186

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

Capital Expenditure

-258

-282

-212

-208

-132

-154

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-1,388

-611

-543

-1,096

-246

-222

Proceeds from Sale of Investments

317

333

398

90

738

761

Payments for Business Acquisitions

—

-1,716

—

—

-548

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-8

-22

—

17

-17

1

Cash from Investing Activities

-2,674

-4,596

-357

-1,214

-276

772

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

Issuance of Short-Term Debt

—

—

947

—

—

—

Repayments of Short-Term Debt

—

-950

—

—

750

-750

Net Issuance / (Repayments) of Short-Term Debt

—

-950

947

—

750

-750

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

-750

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

-750

—

Issuance of Common Shares

10

155

4

127

4

143

Repurchases of Common Shares

-460

-524

-779

-298

-710

-449

Net Issuance / (Repurchases) of Common Shares

-450

-369

-775

-171

-706

-306

Other Financing Activities

—

947

1,494

—

—

—

Cash from Financing Activities

-450

-1,319

1,666

-171

-706

-1,056

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

Free Cash Flow

4,060

3,740

727

1,091

1,124

1,032

NOPAT

1,122.2

1,376.2

685.8

460.5

750.5

232.1

Levered Free Cash Flow

3,740

1,960

697

808

3,767

455

Unlevered Free Cash Flow

2,366.2

2,534.2

-280.2

774.5

2,968.5

900.1

Net Change in Cash

1,194

-1,893

2,248

-86

274

902