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

Net Income

1,255.1

1,100.8

744.2

752

608.8

528.8

Depreciation & Amortization

227.7

209.4

236.3

143.8

201.3

123.6

Stock Based Compensation

36.9

31.3

26.6

29.6

29.5

26.6

Other Adjustments

-5.1

-21.5

-13.9

-49.2

-14.3

-21.2

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

-43.8

96.8

-228.3

-29.1

-243.7

6.3

Cash from Operating Activities

1,470.8

1,416.8

764.9

847.1

704

664.1

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

Capital Expenditure

-257.2

-297.1

-188.6

-199.8

-230

-141.3

Proceeds from Sale of Property, Plant & Equipment

1.9

1.6

4.1

0.7

1.7

4.9

Purchases of Investments

-74.8

-9.5

-3.1

-5.5

-7.3

-1.5

Proceeds from Sale of Investments

4.7

4.4

7.2

8

35.9

58.2

Payments for Business Acquisitions

-289

-311

-2,172.2

-56.6

-28.3

-2,099.8

Other Investing Activities

—

—

—

2.8

-2.8

0.8

Cash from Investing Activities

-614.4

-611.6

-2,352.6

-250.4

-202.5

-2,178.7

Financing ActivitiesSep '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

—

1,430

—

1,491.2

745.6

1,500.1

Repayments of Long-Term Debt

-0.4

-0.4

-400.5

-10.7

-1.9

-350.7

Net Issuance / (Repayments) of Long-Term Debt

-0.4

1,429.6

-400.5

1,480.5

743.7

1,149.4

Issuance of Common Shares

111.6

280.6

53.2

127.1

85.6

121.4

Repurchases of Common Shares

-152.9

-160.1

-180.9

-168.9

-176.2

-190.4

Net Issuance / (Repurchases) of Common Shares

-41.3

120.5

-127.7

-41.8

-90.6

-69

Common Share Dividends Paid

-201.2

-199.6

-199.5

-198.9

-132.4

-132.1

Other Financing Activities

-23.4

-649.6

639.1

-25.7

-9.6

-28.7

Cash from Financing Activities

-266.3

700.9

-88.6

1,214.1

-227.6

919.6

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

Free Cash Flow

1,213.6

1,119.7

576.3

647.3

474

522.8

NOPAT

1,302.1

1,158.5

792

787.9

643.9

556.6

Levered Free Cash Flow

1,172

2,530

156.7

2,141.6

1,558.8

1,662.8

Unlevered Free Cash Flow

1,228.8

1,167.6

611.4

702.8

854.6

545.2

Net Change in Cash

590.1

1,506.1

-1,676.3

1,810.8

273.9

-595