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

Net Income

2,077

2,053

2,061

1,911

1,437

1,399

Depreciation & Amortization

732

680

635

617

600

578

Share-Based Compensation Expense

303

322

285

261

255

211

Other Adjustments

2,276

2,243

1,944

1,709

1,468

1,416.5

Changes in Trade Receivables

-2,275

-2,716

-2,333

-2,687

-2,521

-2,603

Changes in Inventories

-190

-168

-170

-113

-94

-48

Changes in Accounts Payable

6,906

6,357

5,267

6,413

5,718

5,396

Changes in Other Operating Activities

147

-311

-264

-193

178

74

Cash from Operating Activities

9,831

8,472

7,437

7,918

6,922

6,263

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

Capital Expenditure

-1,221

-1,087

-984

-860

-1,064

-1,095.5

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-14,210

-14,441

-16,857

-16,710

-15,779

-17,608

Proceeds from Sale of Investments

15,115

13,271

14,139

13,962

13,342

15,671

Payments for Business Acquisitions

—

—

—

-6

—

—

Other Investing Activities

-5,983

-5,539

-4,988.5

-4,673

-3,921.5

-3,222.5

Cash from Investing Activities

-6,306

-7,803

-8,663

-8,287

-7,073

-5,795

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

Issuance of Long-Term Debt

37,600

30,874

24,884

19,472

18,148

19,969

Repayments of Long-Term Debt

-35,267

-28,262

-22,408

-17,461

-16,822

-19,092

Net Issuance / (Repayments) of Long-Term Debt

2,333

2,612

2,476

2,011

1,326

877

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

-1

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

-1

—

—

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Common Share Dividends Paid

—

—

—

—

—

—

Preferred Share Dividends Paid

—

—

—

—

—

—

Other Financing Activities

-53

-51

-51

-51

-50

-46

Cash from Financing Activities

2,279

2,561

2,424

1,959

1,275

681

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

Free Cash Flow

8,610

7,385

6,453

7,058

5,858

5,167.5

NOPAT

2,306

2,250.3

2,223.1

2,067.4

1,623.9

1,738.9

Levered Free Cash Flow

10,784

10,136

9,021

9,786

8,101

7,180.5

Unlevered Free Cash Flow

8,680

7,721.3

6,707.1

7,931.4

6,961.9

6,643.4

Net Change in Cash

5,804

3,230

1,198

1,590

1,124

1,149