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

Net Income

3,049

3,249

3,433

3,470

3,724

3,801

Depreciation & Amortization

1,686

1,678

1,662

1,658

1,629

1,619

Other Adjustments

150

11

18.5

109

54

84

Changes in Trade Receivables

—

—

—

82

—

—

Changes in Accounts Payable

—

—

—

-5

—

—

Changes in Income Taxes Payable

—

—

—

-19

—

—

Changes in Other Operating Activities

—

—

—

-48

—

—

Cash from Operating Activities

4,293

4,642

4,783.5

5,247

5,110

4,646

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

Capital Expenditure

-2,742

-2,637

-2,422.5

-2,529

-2,134

-2,063

Proceeds from Sale of Property, Plant & Equipment

75

67

64

66

58

95

Purchases of Investments

—

—

—

-66

—

—

Proceeds from Sale of Investments

153

190.5

196.5

91

174.5

234

Payments for Business Acquisitions

-41

-58

-76

-70

-70

-81

Other Investing Activities

-76

-136

-132.5

-97

-89

-76

Cash from Investing Activities

-2,631

-2,614

-2,411

-2,605

-2,202

-1,993

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

Issuance of Long-Term Debt

—

1,150

—

550

—

—

Repayments of Long-Term Debt

-14

-557

-557.5

-558

-698

-150

Net Issuance / (Repayments) of Long-Term Debt

-14

593

-557.5

-8

-698

-150

Repurchases of Common Shares

-1,531

-1,821

-1,640

-2,237

-2,279

-2,740

Net Issuance / (Repurchases) of Common Shares

-1,531

-1,821

-1,640

-2,237

-2,279

-2,740

Common Share Dividends Paid

-965

-955

-945

-930

-926

-916

Other Financing Activities

57

145

125.5

113

69

61

Cash from Financing Activities

-1,853

-2,038

-2,167

-3,062

-3,284

-3,745

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

Free Cash Flow

1,551

2,005

2,361

2,718

2,976

2,583

NOPAT

3,463.2

3,645.3

3,772.7

3,995.6

4,101.1

4,033.8

Levered Free Cash Flow

1,832

2,736

1,918

2,519

2,373

2,916

Unlevered Free Cash Flow

2,407.2

2,686.3

3,012.2

3,052.6

3,596.1

3,589.8

Net Change in Cash

-191

-10

205.5

-420

-376

-1,092