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

Net Income

10,431.3

10,247.9

9,269.8

8,711.6

7,780.9

7,094.8

Depreciation & Amortization

326.9

320.5

321.7

328.9

335.9

345.7

Stock Based Compensation

295.7

280.3

268.2

272.6

293.3

307.4

Other Adjustments

16,004.3

15,571.9

15,356.4

15,084.1

14,895

14,593.6

Changes in Accounts Payable

129.5

20.6

-9.8

121.4

79.2

-19.8

Changes in Accrued Expenses

621.7

93.6

246.5

191.9

122

-122.1

Changes in Unearned Revenue

211.6

254.6

140.2

77.8

207.3

162.2

Changes in Other Operating Activities

-18,446.5

-17,719

-17,655.1

-17,426.9

-16,226

-15,203.1

Cash from Operating Activities

9,574.5

9,070.5

7,938

7,361.4

7,487.5

7,158.7

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

Capital Expenditure

-607.6

-569.7

-492.1

-439.5

-362.5

-339.6

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-161.5

-1,899.9

-1,898.3

-1,742.2

-1,742.2

—

Proceeds from Sale of Investments

1,908.6

1,732.4

770

—

493.2

893.2

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

1,139.5

-773.4

-1,620.4

-2,181.8

-1,611.5

553.7

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

Issuance of Long-Term Debt

—

—

—

1,794.5

—

—

Repayments of Long-Term Debt

-1,833.5

-1,833.5

-800

-400

-400

-400

Net Issuance / (Repayments) of Long-Term Debt

-1,833.5

-1,833.5

-800

1,394.5

-400

-400

Issuance of Common Shares

892.9

965.9

915.6

832.9

582.3

496.9

Repurchases of Common Shares

-8,011.4

-7,854.5

-7,800.1

-6,263.7

-7,800

-8,600.1

Net Issuance / (Repurchases) of Common Shares

-7,118.5

-6,888.5

-6,884.5

-5,430.9

-7,217.7

-8,103.2

Other Financing Activities

5

-55.7

-79.7

-38

-24.8

-46.5

Cash from Financing Activities

-8,946.9

-6,983.3

-5,969.8

-4,074.4

-5,848

-8,549.7

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

Free Cash Flow

8,967

8,500.7

7,445.9

6,921.8

7,125

6,819.1

NOPAT

10,909

10,792.9

9,767.5

9,106.7

8,354

7,495.4

Levered Free Cash Flow

-9,166.5

-9,184.9

-8,978.7

-7,040.4

-8,463.2

-8,481.8

Unlevered Free Cash Flow

-6,855.3

-6,806.5

-7,681

-8,039.7

-7,490.1

-7,681.2

Net Change in Cash

1,767.2

1,313.7

347.8

1,105.2

28

-837.3