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

Net Income

1,182

282

520

594

493

39

Depreciation & Amortization

88

86

110

120

135

138

Stock Based Compensation

53

45

59

77

84

69

Other Adjustments

-552

213

-20

-100

75

18

Changes in Trade Receivables

131

-17

527

-139

-292

-366

Changes in Inventories

-101

20

-317

-36

-76

-127

Changes in Accounts Payable

248

-34

114

-67

255

36

Changes in Accrued Expenses

-15

35

-480

236

-203

669

Changes in Income Taxes Payable

-503

428

-23

20

-77

50

Changes in Other Operating Activities

141

-312

69

-302

-360

-164

Cash from Operating Activities

672

746

508

403

34

366

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

Capital Expenditure

-73

-71

-129

-116

-96

-116

Proceeds from Sale of Property, Plant & Equipment

—

—

1

3

1

—

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

—

—

—

—

Proceeds from Business Divestments

—

—

210

191

—

—

Other Investing Activities

16

1

60

46.5

50

90

Cash from Investing Activities

-57

-70

142

123

-45

-58

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

-1,837

2,000

75

150

500

Repayments of Long-Term Debt

-31

-1,837

-32

-37

-188

-332

Net Issuance / (Repayments) of Long-Term Debt

-31

-3,674

1,968

38

-38

168

Issuance of Common Shares

—

8

17

52

—

40

Repurchases of Common Shares

-608

-170

-86.5

-16

-64

-22

Net Issuance / (Repurchases) of Common Shares

-608

-162

-69.5

36

-64

18

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Common Share Dividends Paid

-34

-44

-22

—

—

—

Preferred Share Dividends Paid

-5

—

—

—

—

—

Other Financing Activities

-55

-20

-1,452

-16

-64

-22

Cash from Financing Activities

-678

-2,042

533

-1

-102

-319

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

Free Cash Flow

599

675

379

287

-62

250

NOPAT

700.2

493.8

7,928.6

683

210.3

-116

Levered Free Cash Flow

936

-3,201

1,580

474

373

988

Unlevered Free Cash Flow

485.2

645.8

7,272.6

538

-211.7

370

Net Change in Cash

-63

-1,366

1,183

525

-113

-11