Operating ActivitiesOct '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jul '22

Net Income

326.9

361.9

348.1

339.1

261.9

248

Depreciation & Amortization

476.3

464.8

451.1

443.2

435.5

425.6

Share-Based Compensation Expense

58.6

60.4

63.4

63.7

62.6

66.4

Other Adjustments

53.8

4.4

3.4

1

-22.9

-1.6

Changes in Trade Receivables

-74.5

-71.2

10.6

-50.2

-99.8

-235.7

Changes in Inventories

-24.1

-30.1

-28.4

-23.2

-3.8

-0.3

Changes in Accounts Payable

115.6

54.5

22.2

25.2

105.9

166.1

Changes in Accrued Expenses

80.5

24

48.9

91.5

14.4

-19.6

Changes in Other Operating Activities

-92.1

-154.8

-141.4

-147

-27.2

-55.5

Cash from Operating Activities

921

767.1

831.1

796.4

726.5

631.6

Investing ActivitiesOct '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jul '22

Capital Expenditure

-489.2

-486.3

-460.1

-431.7

-427.4

-413.1

Proceeds from Sale of Property, Plant & Equipment

22.7

11

16.3

21.6

23.9

22.3

Purchases of Investments

-25.9

—

—

—

-147.5

—

Proceeds from Sale of Investments

43.9

—

—

—

287.6

—

Payments for Business Acquisitions

-263.6

-305.4

-303.8

-176.8

-148.7

-107

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-10.3

-10

-1.1

-2

-3.8

22.5

Cash from Investing Activities

-722.4

-650.6

-608.5

-448.7

-415.9

-479.3

Financing ActivitiesOct '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jul '22

Issuance of Short-Term Debt

—

-29

-14

225

—

399

Net Issuance / (Repayments) of Short-Term Debt

—

-29

-14

225

—

399

Issuance of Long-Term Debt

1,968.3

2,495

2,455.3

523.9

571.3

34

Repayments of Long-Term Debt

-1,922.5

-2,263.2

-1,847.9

-475.4

-2,003.6

-1,686.5

Net Issuance / (Repayments) of Long-Term Debt

45.8

231.8

607.4

48.5

-1,432.3

-1,652.5

Issuance of Common Shares

43

48.1

37.4

44.1

36.6

28.1

Repurchases of Common Shares

-169.8

—

—

—

-14.4

—

Net Issuance / (Repurchases) of Common Shares

-126.9

48.1

37.4

44.1

22.2

28.1

Common Share Dividends Paid

-110.8

-108.3

-105.7

-102.8

-99.9

-103.6

Other Financing Activities

-42.7

-56.5

-50.2

-27

-51.2

-19.6

Cash from Financing Activities

-234.6

-81.3

338.4

-139.5

-1,561.2

-217.1

Free Cash FlowOct '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jul '22

Free Cash Flow

431.8

280.8

371

364.8

299.1

218.5

NOPAT

791.8

765.1

747.6

737

706.5

525.2

Levered Free Cash Flow

439.2

436.6

833.8

571.1

-1,072.4

-804.8

Unlevered Free Cash Flow

858.8

637.2

640

695

803.9

628.4

Net Change in Cash

-36

35.2

561

208.2

-1,250.5

-64.8