Operating ActivitiesMay '25Nov '24May '24Nov '23May '23Nov '22May '22Nov '21May '21Nov '20May '20Nov '19May '19Nov '18

Net Income

911.8

900.5

811.9

759.7

672

676

Depreciation & Amortization

248.9

245.2

240.8

216

218.1

201.3

Share-Based Compensation Expense

62.5

65.8

63.8

53.2

52.1

51.5

Other Adjustments

-24.6

-0.5

-21.8

-7.1

4.7

18.6

Changes in Trade Receivables

-45.1

-129.1

29.5

-120.9

-17.9

-133.9

Changes in Inventories

-52.7

18.8

63.7

32.1

7.6

-43.3

Changes in Accounts Payable

63.7

80.3

21.9

15

-8.1

61.4

Changes in Accrued Expenses

189.7

-79.5

187.9

-117.2

105.6

-61.6

Changes in Income Taxes Payable

14.3

-29.6

5.7

0.5

26.1

8.1

Changes in Other Operating Activities

-110.7

-163.8

-64.6

-101.7

-93.2

-159

Cash from Operating Activities

1,257.8

908.1

1,338.9

729.6

967.1

619.1

Investing ActivitiesMay '25Nov '24May '24Nov '23May '23Nov '22May '22Nov '21May '21Nov '20May '20Nov '19May '19Nov '18

Capital Expenditure

-214.5

-194.3

-208.9

-200.5

-184.7

-146.4

Proceeds from Sale of Property, Plant & Equipment

18.1

5.9

—

—

—

—

Purchases of Investments

-0.1

-7.1

-0.1

-7.5

0.6

-5.2

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-78

-154.9

-112.8

-74

-30.9

-15.5

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-0

1.4

0.7

-0.2

4.8

-4.4

Cash from Investing Activities

-274.6

-349

-321.1

-282.2

-210.2

-171.4

Financing ActivitiesMay '25Nov '24May '24Nov '23May '23Nov '22May '22Nov '21May '21Nov '20May '20Nov '19May '19Nov '18

Issuance of Short-Term Debt

-181

181

-210

210

-385.2

124

Net Issuance / (Repayments) of Short-Term Debt

-181

181

-210

210

-385.2

124

Issuance of Long-Term Debt

398.1

—

—

—

—

—

Repayments of Long-Term Debt

-450

—

—

-13.5

-50

—

Net Issuance / (Repayments) of Long-Term Debt

-51.9

—

—

-13.5

-50

—

Issuance of Common Shares

0.3

0.6

0.4

0.9

0.9

2.1

Repurchases of Common Shares

-283.3

-651.5

-276.9

-423.1

-50.2

-348.7

Net Issuance / (Repurchases) of Common Shares

-283

-650.9

-276.5

-422.2

-49.3

-346.6

Common Share Dividends Paid

-316.1

-295.6

-275.1

-255.8

-234.9

-215

Other Financing Activities

-10.1

-11.4

-0.2

-4.3

-1

-8.8

Cash from Financing Activities

-842.1

-776.9

-761.7

-485.8

-720.4

-446.4

Free Cash FlowMay '25Nov '24May '24Nov '23May '23Nov '22May '22Nov '21May '21Nov '20May '20Nov '19May '19Nov '18

Free Cash Flow

1,043.2

713.8

1,129.9

529.1

782.4

472.7

NOPAT

947.4

941.4

847.6

799.6

713.5

721.8

Levered Free Cash Flow

817.5

958.6

848.4

800.5

308.3

660.6

Unlevered Free Cash Flow

1,086

818.5

1,094.2

643.8

785

582.3

Net Change in Cash

141.1

-217.8

256

-38.4

36.5

1.4