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

Net Income

1,362.5

4,141.6

4,175.1

4,169.7

4,155.1

1,469.4

Depreciation & Amortization

156.5

151.8

153.3

155.2

149.3

151.7

Stock Based Compensation

150.6

151.5

157.9

162.3

161.1

151.6

Other Adjustments

-118.2

-224.6

-258.5

-3,685.6

-287.4

-198.5

Changes in Trade Receivables

50.5

84.6

132.5

121.2

-2.9

-48.9

Changes in Inventories

-11.5

-50.9

-186.7

-256.1

-304.2

-339

Changes in Accounts Payable

223.3

27.1

249.2

89.5

126

132.5

Changes in Accrued Expenses

-74.2

-74.2

-68.3

-36.8

-31.3

-30.3

Changes in Income Taxes Payable

-687.9

-5.9

-46.4

-186.7

189.7

-406.8

Changes in Other Operating Activities

-71.3

-60.9

-39.6

9.6

8.4

-19.7

Cash from Operating Activities

1,016.8

794.9

876.2

542.3

806.4

866.1

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

Capital Expenditure

-212.6

-207

-243.1

-252.4

-290.9

-294.3

Purchases of Intangible Assets

—

—

-20

-30

—

—

Purchases of Investments

-2,699.1

-2,207.5

-1,591.4

-945.8

-599.6

-70

Proceeds from Sale of Investments

2,431.7

1,915.7

1,536.6

857.6

726.9

731.4

Payments for Business Acquisitions

—

—

—

-1,061.8

—

—

Proceeds from Business Divestments

—

—

—

3,927.4

—

—

Other Investing Activities

-255.3

-240

-192.6

-182.1

-90.5

-109.9

Cash from Investing Activities

-1,091.3

2,038.2

2,335.1

2,312.9

2,903.7

291

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

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

—

Issuance of Common Shares

170.4

170.2

167.3

179.5

184.1

183.6

Repurchases of Common Shares

-877.9

-1,340.2

-1,417.8

-1,159.4

-1,507.7

-781.1

Net Issuance / (Repurchases) of Common Shares

-707.5

-1,170

-1,250.5

-979.9

-1,323.6

-597.5

Other Financing Activities

-0.6

-8.4

-2.2

-3.1

-1.2

6.1

Cash from Financing Activities

-916.8

-1,153.4

-1,302.7

-983

-1,424.8

-591.4

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

Free Cash Flow

804.2

587.9

633.1

289.9

515.5

571.8

NOPAT

1,211.9

1,270.2

1,268.8

1,243.2

1,282.2

1,283.4

Levered Free Cash Flow

690.2

3,927.6

3,999.1

3,696.9

4,005.9

667.1

Unlevered Free Cash Flow

534.2

1,050.2

1,087.2

765.5

1,129.2

477.5

Net Change in Cash

-991.3

1,679.7

1,908.6

1,872.2

2,285.3

565.7