Operating ActivitiesAug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23Nov '22Aug '22May '22

Net Income

1,851.4

1,812.3

1,778.3

1,712.4

1,638.5

1,571.6

Depreciation & Amortization

504.9

494.2

492.4

476.8

456

456.9

Share-Based Compensation Expense

125.3

128.3

130.1

129.6

120.1

117

Other Adjustments

5.8

-25.1

-14.8

-18.1

-25.7

-28.9

Changes in Trade Receivables

-128.6

-174.1

-141.1

-99.6

-96.6

-91.4

Changes in Inventories

-47.7

-33.9

31.9

82.4

98.5

95.8

Changes in Accounts Payable

64.8

144

103.9

102.2

81.2

36.9

Changes in Accrued Expenses

46

110.2

119.4

108.4

112.9

70.7

Changes in Income Taxes Payable

-6.1

-15.3

-19.2

-23.9

-15

6.2

Changes in Other Operating Activities

-282.8

-274.5

-244.7

-214.1

-166.7

-166.3

Cash from Operating Activities

2,113.7

2,165.9

2,216.8

2,251.9

2,203.2

2,068.5

Investing ActivitiesAug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23Nov '22Aug '22May '22

Capital Expenditure

-417.9

-408.9

-396.2

-403.3

-395.7

-409.5

Proceeds from Sale of Property, Plant & Equipment

—

24

—

—

—

—

Purchases of Investments

-6.6

-7.2

-7

-7.2

-8.1

-7.5

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-231.1

-232.9

-200.6

-267.7

-140.6

-186.8

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

6.1

1.4

5

1.7

-3.8

0.5

Cash from Investing Activities

-625.5

-623.6

-574.9

-670.6

-548.3

-603.3

Financing ActivitiesAug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23Nov '22Aug '22May '22

Issuance of Short-Term Debt

-256.5

—

-105

-134

61

—

Net Issuance / (Repayments) of Short-Term Debt

-256.5

—

-105

-134

61

—

Issuance of Long-Term Debt

—

398.1

—

—

—

—

Repayments of Long-Term Debt

—

-450

—

—

—

-13.5

Net Issuance / (Repayments) of Long-Term Debt

—

-51.9

—

—

—

-13.5

Issuance of Common Shares

3.3

0.9

0.8

1

1.1

1.4

Repurchases of Common Shares

-586.1

-934.8

-910

-928.4

-1,241.6

-700

Net Issuance / (Repurchases) of Common Shares

-582.8

-933.9

-909.2

-927.4

-1,240.4

-698.7

Common Share Dividends Paid

-631.2

-611.6

-591.3

-570.6

-551.6

-530.9

Other Financing Activities

-17.2

-21.6

-22.6

-16.1

-12.9

-4.5

Cash from Financing Activities

-1,450.2

-1,619

-1,523.1

-1,543.1

-1,642.4

-1,247.5

Free Cash FlowAug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23Nov '22Aug '22May '22

Free Cash Flow

1,695.7

1,757

1,820.7

1,848.6

1,807.5

1,659

NOPAT

1,925.6

1,888.7

1,853.7

1,789.1

1,715.3

1,647.2

Levered Free Cash Flow

1,456.1

1,776.1

1,760.9

1,707

1,870.7

1,648.9

Unlevered Free Cash Flow

1,786.8

1,904.4

1,941.3

1,917.6

1,886.4

1,738

Net Change in Cash

37.9

-76.7

118.9

38.2

12.5

217.7