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

Net Income

2,001

2,610

1,903

1,788

1,798

2,354

Depreciation & Amortization

597

774

552

552

548

706

Share-Based Compensation Expense

486

140

106

151

463

132

Other Adjustments

70

-7

135

58

—

121

Changes in Inventories

—

584

337

2,179

-2,541

-1,237

Changes in Accounts Payable

—

-200

1,062

-3,059

2,601

558

Changes in Other Operating Activities

1,534

-34

-635

1,079

391

324

Cash from Operating Activities

4,688

3,867

3,460

2,748

3,260

2,958

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

Capital Expenditure

-1,526

-1,966

-1,131

-1,137

-1,264

-1,577

Purchases of Investments

-195

-455

-228

-98

-247

-463

Proceeds from Sale of Investments

340

355

34

211

541

349

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-17

98

-11

2

-15

-12

Cash from Investing Activities

-1,398

-1,968

-1,336

-1,022

-985

-1,703

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

Issuance of Short-Term Debt

—

200

246

237

133

300

Repayments of Short-Term Debt

—

-227

-246

-195

-194

-283

Net Issuance / (Repayments) of Short-Term Debt

—

-27

—

42

-61

17

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

-103

-51.5

—

—

-1,077

Net Issuance / (Repayments) of Long-Term Debt

—

-103

-51.5

—

—

-1,077

Repurchases of Common Shares

-567

-281

-213

-206

-596

-218

Net Issuance / (Repurchases) of Common Shares

-567

-281

-213

-206

-596

-218

Common Share Dividends Paid

-577

-1,153

-515

-257.5

-515

-514

Other Financing Activities

-23

-29

-20

-77

-21

-24

Cash from Financing Activities

-1,167

-1,593

-748

-241

-1,193

-1,816

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

Free Cash Flow

3,162

1,901

2,329

1,611

1,996

1,381

NOPAT

1,908

2,484.3

1,866.1

1,709.7

1,712.2

2,300.3

Levered Free Cash Flow

2,606

1,638

2,036.5

1,444

1,472

68

Unlevered Free Cash Flow

2,513

1,642.3

2,051.1

1,323.7

1,447.2

1,074.3

Net Change in Cash

2,123

306

1,376

1,485

1,082

-561