Operating ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22Oct '22Jul '22

Net Income

9,463.2

9,415.2

8,702.8

8,349

6,926.3

6,743.2

Depreciation & Amortization

1,011.8

972.9

945.5

1,200.1

889.7

830.2

Share-Based Compensation Expense

199.7

195.3

192.8

182.1

161.2

149.4

Other Adjustments

495.5

455.9

466.9

561.2

477.2

441.2

Changes in Trade Receivables

—

—

—

898.8

—

—

Changes in Inventories

—

—

—

-1,860.9

—

—

Changes in Accounts Payable

—

—

—

1,126.7

—

—

Changes in Accrued Expenses

—

—

—

634

—

—

Changes in Income Taxes Payable

—

—

—

658.2

—

—

Changes in Unearned Revenue

—

—

—

1,871.8

—

—

Changes in Other Operating Activities

-377.2

144.5

1,051.5

806.4

-3,636

-3,167.4

Cash from Operating Activities

10,793

11,183.8

11,359.5

12,369.7

4,818.4

4,996.6

Investing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22Oct '22Jul '22

Capital Expenditure

-1,829.7

-1,948.7

-2,064.9

-2,067.2

-1,947.2

-2,034.1

Purchases of Intangible Assets

-36.6

-18

-10.9

-1,138.4

-32.7

-40.1

Purchases of Investments

2.6

-4.7

-5.2

-305.2

-305.3

-305.4

Proceeds from Sale of Investments

—

—

—

305.2

—

—

Payments for Business Acquisitions

—

—

—

—

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

—

—

—

-526.2

—

—

Cash from Investing Activities

-4,004.4

-2,291.6

-2,301.4

-3,731.8

-1,993.3

-2,869.3

Financing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22Oct '22Jul '22

Issuance of Long-Term Debt

—

—

—

22.5

—

—

Repayments of Long-Term Debt

-24.8

-25

-24.7

-132.4

-1.8

-751.5

Net Issuance / (Repayments) of Long-Term Debt

-24.8

-25

-24.7

-109.9

-1.8

-751.5

Issuance of Common Shares

141.7

137.9

132.7

124

117.9

112.1

Repurchases of Common Shares

-4,250

-4,077.8

-2,707.5

-500

-500

-611.1

Net Issuance / (Repurchases) of Common Shares

-4,108.3

-3,939.9

-2,574.8

-376

-382.1

-499

Common Share Dividends Paid

-2,529

-2,505.2

-2,479.1

-2,452.9

-2,425.9

-2,400.5

Other Financing Activities

—

—

—

—

—

—

Cash from Financing Activities

-6,624.6

-6,447.6

-5,056.1

-2,913.1

-2,809.8

-3,651

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

Free Cash Flow

—

9,849.6

10,498.1

10,302.5

7,920.4

3,551.5

NOPAT

9,008

9,108.2

8,470.1

7,345.7

7,223.3

6,933.4

Levered Free Cash Flow

9,353.8

8,594.1

7,886.9

7,803.2

6,432.5

2,095.9

Unlevered Free Cash Flow

9,008

8,275

7,632.2

7,661.5

6,234.1

2,701

Net Change in Cash

—

2,444.6

4,002

5,724.8

3,802.6

-1,523.7