Operating ActivitiesNov '25Aug '25May '25Feb '25Nov '24Sep '24May '24Feb '24Nov '23Sep '23May '23Feb '23Nov '22Aug '22

Net Income

8,302

8,099

7,843

7,621

7,576

7,367

Depreciation & Amortization

2,475

2,426

2,358

2,322

2,284

2,237

Share-Based Compensation Expense

883

860

852

852

837

818

Other Adjustments

256

186

314

223

189

306

Changes in Inventories

—

559

-1,262

-2,005

-3,225

-2,068

Changes in Accounts Payable

—

404

1,162

1,476

1,685

1,938

Changes in Other Operating Activities

—

801

1,159

1,476

602

741

Cash from Operating Activities

14,763

13,335

12,426

11,965

9,948

11,339

Investing ActivitiesNov '25Aug '25May '25Feb '25Nov '24Sep '24May '24Feb '24Nov '23Sep '23May '23Feb '23Nov '22Aug '22

Capital Expenditure

-5,760

-5,498

-5,109

-5,040

-4,934

-4,710

Purchases of Investments

-976

-1,028

-1,036

-1,096

-1,517

-1,470

Proceeds from Sale of Investments

940

1,141

1,135

1,513

1,453

1,790

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

72

74

-36

-41

-30

-19

Cash from Investing Activities

-5,724

-5,311

-5,046

-4,664

-5,028

-4,409

Financing ActivitiesNov '25Aug '25May '25Feb '25Nov '24Sep '24May '24Feb '24Nov '23Sep '23May '23Feb '23Nov '22Aug '22

Issuance of Short-Term Debt

683

816

916

915

917

928

Repayments of Short-Term Debt

-668

-862

-918

-900

-941

-920

Net Issuance / (Repayments) of Short-Term Debt

15

-46

-2

15

-24

8

Issuance of Long-Term Debt

—

—

—

—

—

498

Repayments of Long-Term Debt

—

-103

—

—

—

-1,077

Net Issuance / (Repayments) of Long-Term Debt

—

-103

—

—

—

-579

Repurchases of Common Shares

-1,267

-1,296

-1,233

-1,203

-1,303

-1,015

Net Issuance / (Repurchases) of Common Shares

-1,267

-1,296

-1,233

-1,203

-1,303

-1,015

Common Share Dividends Paid

-2,502.5

-2,183

-1,801.5

-1,801.5

-8,651

-9,041

Other Financing Activities

-149

-147

-142

-139

-74

-137

Cash from Financing Activities

-3,749

-3,775

-3,998

-3,948

-10,983

-10,764

Free Cash FlowNov '25Aug '25May '25Feb '25Nov '24Sep '24May '24Feb '24Nov '23Sep '23May '23Feb '23Nov '22Aug '22

Free Cash Flow

9,003

7,837

7,317

6,925

5,014

6,629

NOPAT

7,969

7,773.3

7,589.4

7,339.5

7,238.4

7,022.9

Levered Free Cash Flow

5,032

6,642

6,149

5,865

3,964

4,934

Unlevered Free Cash Flow

4,684

6,465.3

5,897.4

5,568.5

3,650.4

5,160.9

Net Change in Cash

5,290

4,249

3,382

3,353

-6,063

-3,834