Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Income

1,120

1,964

1,044

975

995

179

Depreciation & Amortization

579

570

566

542

545

510

Stock Based Compensation

102

101

101

99

98

105

Other Adjustments

4

-923

-38

-258

-397

441

Changes in Trade Receivables

532

-154

-5

-663

-323

-265

Changes in Inventories

-92

22

-124

-129

-332

-477

Changes in Accounts Payable

-153

-136

227

217

-156

420

Changes in Unearned Revenue

-258

256

17

416

1,223

479

Changes in Other Operating Activities

-615

500

-656

543

-333

103

Cash from Operating Activities

1,219

2,200

1,132

1,742

1,320

1,495

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Capital Expenditure

-601

-653

-625

-637

-587

-495

Proceeds from Sale of Property, Plant & Equipment

74

102

101

121

87

74

Proceeds from Sale of Investments

—

92

—

372

—

26

Payments for Business Acquisitions

—

—

—

-19

-282

-681

Proceeds from Business Divestments

—

—

—

—

293

—

Other Investing Activities

-69

-27

-6

-240

75

-58

Cash from Investing Activities

-596

-486

-530

-403

-414

-1,134

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

-18

-125

-651

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

-18

-125

-651

—

—

Repurchases of Common Shares

-384

-160

-324

-439

-99

-366

Net Issuance / (Repurchases) of Common Shares

-384

-160

-324

-439

-99

-366

Common Share Dividends Paid

-456

-417

-419

-402

-384

-372

Other Financing Activities

-105

-3

-61

14

-67

14

Cash from Financing Activities

-945

-598

-929

-1,478

-550

-724

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Free Cash Flow

618

1,547

507

1,105

733

1,000

NOPAT

1,201.4

3,361.7

1,072.5

1,038.9

689.4

340.5

Levered Free Cash Flow

-20

3,271

324

1,276

1,355

719

Unlevered Free Cash Flow

61.4

3,920.7

477.5

1,990.9

1,049.4

880.5

Net Change in Cash

-322

1,116

-327

-139

356

-363