Operating ActivitiesAug '25Feb '25Sep '24Feb '24Sep '23Feb '23Aug '22Feb '22Aug '21Feb '21Aug '20Feb '20Sep '19Feb '19

Net Income

4,513

3,586

4,035

3,332

3,462

2,830

Depreciation & Amortization

1,326

1,100

1,222

1,015

1,160

917

Share-Based Compensation Expense

246

614

238

580

225

549

Other Adjustments

128

58

165

141

546

361

Changes in Inventories

921

-362

-1,643

-425

-621

1,849

Changes in Accounts Payable

862

-458

1,934

4

1,035

-1,417

Changes in Other Operating Activities

-669

1,470

6

735

-541

713

Cash from Operating Activities

7,327

6,008

5,957

5,382

5,266

5,802

Investing ActivitiesAug '25Feb '25Sep '24Feb '24Sep '23Feb '23Aug '22Feb '22Aug '21Feb '21Aug '20Feb '20Sep '19Feb '19

Capital Expenditure

-3,097

-2,401

-2,639

-2,071

-2,376

-1,947

Purchases of Investments

-683

-345

-751

-719

-1,226

-396

Proceeds from Sale of Investments

389

752

761

1,029

425

512

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

87

-13

-28

9

70

-34

Cash from Investing Activities

-3,304

-2,007

-2,657

-1,752

-3,107

-1,865

Financing ActivitiesAug '25Feb '25Sep '24Feb '24Sep '23Feb '23Aug '22Feb '22Aug '21Feb '21Aug '20Feb '20Sep '19Feb '19

Issuance of Short-Term Debt

446

370

545

383

438

479

Repayments of Short-Term Debt

-473

-389

-511

-409

-415

-520

Net Issuance / (Repayments) of Short-Term Debt

-27

-19

34

-26

23

-41

Issuance of Long-Term Debt

—

—

—

498

—

—

Repayments of Long-Term Debt

-103

—

-1,077

—

-75

—

Net Issuance / (Repayments) of Long-Term Debt

-103

—

-1,077

498

-75

—

Repurchases of Common Shares

-494

-802

-401

-614

-393

-586

Net Issuance / (Repurchases) of Common Shares

-494

-802

-401

-614

-393

-586

Common Share Dividends Paid

-1,668

-515

-1,029

-8,012

-851

-400

Other Financing Activities

-49

-98

-41

-96

-103

-188

Cash from Financing Activities

-2,341

-1,434

-2,514

-8,250

-1,399

-1,215

Free Cash FlowAug '25Feb '25Sep '24Feb '24Sep '23Feb '23Aug '22Feb '22Aug '21Feb '21Aug '20Feb '20Sep '19Feb '19

Free Cash Flow

4,230

3,607

3,318

3,311

2,890

3,855

NOPAT

4,350.7

3,422.2

3,916.9

3,104.1

3,261.6

2,755.3

Levered Free Cash Flow

3,726

2,916

1,872

3,062

2,067

2,904

Unlevered Free Cash Flow

3,693.7

2,771.2

2,796.9

2,362.1

1,918.6

2,870.3

Net Change in Cash

1,682

2,567

786

-4,620

760

2,722