Operating ActivitiesJun '25Dec '24Jun '24

Net Income

476

300

-183

Depreciation & Amortization

311

279

282

Stock Based Compensation

517

545

554

Other Adjustments

52

43

176

Changes in Trade Receivables

-90

-159

-63

Changes in Accounts Payable

25

134

-52

Changes in Accrued Expenses

10

372

571

Changes in Other Operating Activities

-162

-465

-202

Cash from Operating Activities

1,139

1,049

1,083

Investing ActivitiesJun '25Dec '24Jun '24

Capital Expenditure

-140

-64

-40

Purchases of Intangible Assets

-150

-121

-105

Purchases of Investments

-725

-982

-969

Proceeds from Sale of Investments

1,087

941

903

Payments for Business Acquisitions

-1,173

—

—

Other Investing Activities

—

1

-8

Cash from Investing Activities

-1,101

-225

-219

Financing ActivitiesJun '25Dec '24Jun '24

Issuance of Long-Term Debt

2,722

—

—

Repayments of Long-Term Debt

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

2,722

—

—

Issuance of Common Shares

5

11

3

Repurchases of Common Shares

—

-217

-7

Net Issuance / (Repurchases) of Common Shares

5

-206

-4

Issuance of Preferred Shares

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

Other Financing Activities

-349

—

6

Cash from Financing Activities

2,378

-206

2

Free Cash FlowJun '25Dec '24Jun '24

Free Cash Flow

999

985

1,043

NOPAT

322.7

203

-274

Levered Free Cash Flow

3,244

559

379

Unlevered Free Cash Flow

366.7

459

285

Net Change in Cash

2,416

618

866