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

Net Income

539

949

1,288

1,225

1,237

1,133

Depreciation & Amortization

911

478

531

529

508

456

Other Adjustments

-178

-1

-41

31

51

-76

Changes in Trade Receivables

444

168

-12

-236

548

-866

Changes in Inventories

-266

201

-254

-217

502

246

Changes in Accounts Payable

2

-317

114

554

-1,313

668

Changes in Income Taxes Payable

18

—

-81

38

-47

73

Changes in Other Operating Activities

328

-13

-18

4

1

-5

Cash from Operating Activities

1,798

1,465

1,527

1,789

1,487

1,629

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

Capital Expenditure

-504

-471

-398

-423

-486

-461

Proceeds from Sale of Property, Plant & Equipment

21

2

11

18

—

3

Purchases of Investments

—

-4

—

—

—

—

Other Investing Activities

1

1

10

1

2

2

Cash from Investing Activities

-482

-472

-377

-404

-484

-456

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

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-6

-4

-4

-4

-5

-8

Net Issuance / (Repayments) of Long-Term Debt

-6

-4

-4

-4

-5

-8

Repurchases of Common Shares

-1,469

—

-54

-1,475

-1,206

—

Net Issuance / (Repurchases) of Common Shares

-1,469

—

-54

-1,475

-1,206

—

Common Share Dividends Paid

-366

-367

-307

-317

-322

-321

Other Financing Activities

—

—

—

—

—

—

Cash from Financing Activities

-1,841

-371

-365

-1,896

-1,533

-329

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

Free Cash Flow

1,294

994

1,129

1,366

1,001

1,168

NOPAT

502.9

932.2

1,247.6

1,181.4

1,211.5

1,117

Levered Free Cash Flow

1,022

823

1,178

1,706

397

2,102

Unlevered Free Cash Flow

991.9

810.2

1,141.6

1,666.4

376.5

2,094

Net Change in Cash

-525

622

785

-511

-530

844