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

Net Income

3,113.3

2,932.9

2,584.4

2,866.5

1,023.8

649.1

Depreciation & Amortization

362.3

362.9

367.4

376.1

392.6

415.4

Stock Based Compensation

1,238.9

1,253.6

1,276.8

1,272.8

1,287.4

1,309

Other Adjustments

-1,898

-2,132.1

-1,971.5

-2,217.9

-926.3

-889.3

Changes in Trade Receivables

79

2,518.7

2,401.7

1,947.8

1,987.4

-2,141.6

Changes in Accounts Payable

—

—

—

—

—

—

Changes in Accrued Expenses

—

—

—

—

—

—

Changes in Other Operating Activities

-905.5

-3,832.5

-3,408.2

-2,538

-2,634.5

1,229.3

Cash from Operating Activities

1,972.5

1,206.2

1,351.3

1,707.4

895.6

702

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

Capital Expenditure

-140.8

-146.8

-153.8

-153.9

-178.6

-159.7

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-706.1

-784.3

-1,234.4

-1,251.7

-1,296

-1,513.7

Proceeds from Sale of Investments

1,039.5

1,250.6

1,332.5

1,451.7

1,920.4

1,899

Payments for Business Acquisitions

—

—

—

—

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

826.9

599

578

604

805.5

746.1

Cash from Investing Activities

-995

211.5

522.3

650

1,251.3

971.7

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

Issuance of Short-Term Debt

1,297.9

1,371.6

1,318

1,255.7

1,229.4

1,417.9

Repayments of Short-Term Debt

-1,732.5

-1,604

-1,630.3

-1,329.7

-1,204.5

-1,291.7

Net Issuance / (Repayments) of Short-Term Debt

-434.6

-232.4

-312.3

-74

24.9

126.1

Issuance of Long-Term Debt

—

—

—

2,000

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

2,000

—

—

Issuance of Common Shares

125

119.7

137.1

154.8

148.1

150.7

Repurchases of Common Shares

-1,723.7

-1,666.2

-1,363.5

-1,170.3

-1,144

-876.8

Net Issuance / (Repurchases) of Common Shares

-1,598.7

-1,546.6

-1,226.4

-1,015.6

-995.9

-726.1

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

952.3

1,474.8

1,293.1

1,042.2

1,061.6

236.6

Cash from Financing Activities

54.7

-1,340.1

708.6

1,952.7

2,045.5

1,654.2

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

Free Cash Flow

1,831.7

1,059.4

1,197.5

1,553.4

717

542.3

NOPAT

2,179.4

2,265.3

2,330.2

1,884.7

695.9

352.8

Levered Free Cash Flow

2,017.3

-890.6

-891.9

2,507.2

-1,342.4

2,291.9

Unlevered Free Cash Flow

1,495.4

-1,351

-864.3

-431.1

-1,724.7

1,837.8

Net Change in Cash

1,032.2

77.5

2,582.2

4,310

4,192.5

3,328