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

Net Income

-354.4

1,586.5

1,572.2

3,890.6

3,862.4

2,605.8

Depreciation & Amortization

1,564.2

1,532.2

1,491.5

1,468.7

1,451.1

1,427.6

Stock Based Compensation

76.4

81.3

88

64.4

61.8

60.3

Other Adjustments

2,769.7

-624.1

-828.4

-368.5

-1,661.8

-627.8

Changes in Trade Receivables

-29.2

-342.8

-136.3

-62.7

-76.6

256.6

Changes in Inventories

-35.8

-62.4

-89.5

-82.8

-137.8

-106.9

Changes in Accounts Payable

-224

-378.7

-85.4

-39.7

-338.7

-13

Changes in Other Operating Activities

-550.2

-171.5

-24.1

412.2

452.1

4.9

Cash from Operating Activities

3,256.8

2,952.6

3,358.2

3,831.8

3,646.7

3,692

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

Capital Expenditure

-7,022.6

-7,580.1

-7,690.9

-7,468.8

-6,796.7

-6,184.4

Purchases of Investments

-508

—

-183.9

-206

-141.4

-338.1

Proceeds from Sale of Investments

122.5

180.1

114.4

355.6

470.7

544.1

Payments for Business Acquisitions

-59.9

—

—

—

—

—

Other Investing Activities

299.3

2,116.5

1,951.9

1,881

1,548.2

-284

Cash from Investing Activities

-7,168.7

-5,826.4

-6,112.6

-5,435.7

-4,919.2

-6,290.4

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

Issuance of Short-Term Debt

-74.7

108.1

487.6

-1,332.3

-289.9

-482.4

Net Issuance / (Repayments) of Short-Term Debt

-74.7

108.1

487.6

-1,332.3

-289.9

-482.4

Issuance of Long-Term Debt

4,386.7

4,536.6

3,031.8

4,327.1

4,678.3

5,519.8

Repayments of Long-Term Debt

-429.9

-789.6

-753.8

-443.5

-486.2

-86.3

Net Issuance / (Repayments) of Long-Term Debt

3,956.8

3,747

2,278

3,883.6

4,192.1

5,433.5

Issuance of Common Shares

1.1

—

3.9

3.7

7.9

10.7

Net Issuance / (Repurchases) of Common Shares

1.1

—

3.9

3.7

7.9

10.7

Common Share Dividends Paid

-1,584.1

-1,579.2

-1,574.4

-1,569.6

-1,564.9

-1,560.1

Other Financing Activities

496.1

549.1

559.3

567.2

270.2

72.6

Cash from Financing Activities

2,795.2

2,802

1,728

1,526.8

2,615.4

3,358.4

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

Free Cash Flow

-3,765.8

-4,627.5

-4,332.7

-3,637

-3,150

-2,492.4

NOPAT

-763.2

1,296.1

1,261.7

3,600.4

3,618

2,286.8

Levered Free Cash Flow

-2,780.8

-1,241

-2,085.6

691.1

2,374.3

2,650.2

Unlevered Free Cash Flow

-7,031.6

-5,364.4

-5,136.7

-2,110

-1,752

-2,585

Net Change in Cash

-1,116.7

-71.8

-1,026.4

-77.1

1,342.9

760