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

Net Income

421

523

494

639

397

531

Depreciation & Amortization

209

199

172

152

157

154

Stock Based Compensation

64

96

92

51

83

59

Other Adjustments

489

666

515

606

456

367

Changes in Trade Receivables

-46

-986

-71

-1,172

-487

-603

Changes in Inventories

-87

-54

-46

-3

-65

-56

Changes in Accounts Payable

1,617

2,520

-46

2,815

1,068

1,430

Changes in Other Operating Activities

292

-47

-79

-164

-21

—

Cash from Operating Activities

2,959

2,917

1,031

2,924

1,600

1,882

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

Capital Expenditure

-357

-287

-272

-305

-223

-184

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-3,434

-2,207

-4,242

-4,327

-3,665

-4,623

Proceeds from Sale of Investments

4,439

2,898

3,905

3,873

2,595

3,766

Payments for Business Acquisitions

—

—

—

-6

-3

—

Other Investing Activities

-1,759

-1,628

-1,233

-1,363

-1,315

-1,046.5

Cash from Investing Activities

-1,111

-1,225

-1,842

-2,128

-2,608

-2,085

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

Issuance of Long-Term Debt

11,978

9,794

8,931

6,897

5,252

3,804

Repayments of Long-Term Debt

-11,519

-9,168

-8,453

-6,127

-4,514

-3,314

Net Issuance / (Repayments) of Long-Term Debt

459

626

478

770

738

490

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-1

—

—

—

—

-1

Net Issuance / (Repurchases) of Common Shares

-1

—

—

—

—

-1

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Common Share Dividends Paid

—

—

—

—

—

—

Preferred Share Dividends Paid

—

—

—

—

—

—

Other Financing Activities

-14

-13

-13

-13

-12

-13

Cash from Financing Activities

444

613

465

757

726

476

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

Free Cash Flow

2,602

2,630

759

2,619

1,377

1,698

NOPAT

479.3

602.6

533.9

686.7

425.2

577.1

Levered Free Cash Flow

2,554

3,480

701

3,904

2,051

2,365

Unlevered Free Cash Flow

2,153.3

2,933.6

262.9

3,181.7

1,341.2

1,921.1

Net Change in Cash

2,292

2,305

-346

1,553

-282

273