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

Net Income

3,852.1

3,205.8

2,633.8

2,441.6

2,208.7

2,118.3

Depreciation & Amortization

817.2

790.8

705

572.5

543.7

443.4

Stock Based Compensation

124.4

117

112.3

109.5

106.5

103.9

Other Adjustments

-89.7

-98.9

-98.6

-82.8

-85.3

-72.7

Changes in Trade Receivables

—

—

—

-586.8

—

—

Changes in Inventories

—

—

—

-200.1

—

—

Changes in Accounts Payable

—

—

—

423.1

—

—

Changes in Accrued Expenses

—

—

—

257

—

—

Changes in Income Taxes Payable

—

—

—

3.1

—

—

Changes in Other Operating Activities

-204.4

-281.9

-372.4

-348.5

35.8

130.6

Cash from Operating Activities

4,499.6

3,732.8

2,980.1

2,814.7

2,809.4

2,723.5

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

Capital Expenditure

-942.7

-915.5

-759.7

-665.4

-570.6

-415.3

Proceeds from Sale of Property, Plant & Equipment

8.3

8.1

11.4

7.8

9

7.8

Purchases of Investments

-92.9

-25.4

-17.4

-26.2

-107.6

-179.9

Proceeds from Sale of Investments

24.3

55.5

109.3

189.7

360.2

328.3

Payments for Business Acquisitions

-2,828.8

-2,568.1

-4,356.9

-2,156.4

-2,805.9

-2,957

Other Investing Activities

2.8

—

0.8

1.9

-0.9

1.8

Cash from Investing Activities

-3,829

-3,417.1

-4,984.2

-2,648.6

-3,087.5

-3,214.3

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

2,991.3

—

—

Repayments of Long-Term Debt

-412

-413.5

-763.8

-364.4

-359.1

-360.4

Net Issuance / (Repayments) of Long-Term Debt

-412

-413.5

-763.8

2,626.9

-359.1

-360.4

Issuance of Common Shares

572.5

546.5

387.3

447.4

391.7

466.1

Repurchases of Common Shares

-662.8

-686.1

-716.4

-689.3

-635.7

-608.8

Net Issuance / (Repurchases) of Common Shares

-90.3

-139.6

-329.1

-241.9

-244

-142.7

Common Share Dividends Paid

-799.2

-730.4

-662.9

-595.1

-521.8

-514.5

Other Financing Activities

-41.9

-28.4

-31.7

-60

-20.4

—

Cash from Financing Activities

1,560.1

1,598.8

1,817.5

1,729.9

325.8

435

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

Free Cash Flow

3,556.9

2,817.3

2,220.4

2,149.3

2,238.8

2,308.2

NOPAT

4,040.2

3,382.8

2,780.8

2,559.1

2,309.4

2,203.7

Levered Free Cash Flow

3,079.1

2,359.6

1,422.3

5,092.6

1,842.1

1,900.1

Unlevered Free Cash Flow

3,710.3

2,976.2

2,353.7

2,600.8

2,318.3

2,362.4

Net Change in Cash

2,230.7

1,914.5

-186.6

1,896

47.7

-55.8