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

Net Income

1,057.4

1,095

1,148.4

1,186.1

1,245.7

1,276.5

Depreciation & Amortization

360.8

355.3

349.2

344.6

340.4

337.8

Share-Based Compensation Expense

—

—

—

11.3

—

—

Other Adjustments

6.4

1.4

0

32.5

2.3

7.9

Changes in Trade Receivables

—

—

—

74.1

—

—

Changes in Accounts Payable

—

—

—

-21

—

—

Changes in Accrued Expenses

—

—

—

19.2

—

—

Changes in Income Taxes Payable

—

—

—

14.6

—

—

Changes in Other Operating Activities

-55.2

-111.1

-55

-2.8

124

50.4

Cash from Operating Activities

1,460.9

1,469.9

1,571.9

1,659.3

1,694.9

1,677.7

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

Capital Expenditure

-540.2

-689

-740

-771.3

-706.3

-635.6

Proceeds from Sale of Property, Plant & Equipment

14.9

22.4

23.8

20.1

42.6

35.9

Purchases of Investments

—

—

—

-30

—

—

Proceeds from Sale of Investments

—

—

—

30

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-525.2

-636.5

-716.2

-751.2

-663.8

-629.7

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

-20

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

-20

—

—

Repurchases of Common Shares

-787.9

-794.8

-1,083.1

-967.3

-870.3

-748.5

Net Issuance / (Repurchases) of Common Shares

-787.9

-794.8

-1,083.1

-967.3

-870.3

-748.5

Common Share Dividends Paid

-232.6

-229.6

-226.5

-223.6

-211.8

-199.8

Other Financing Activities

-7.7

-9.3

-10

-22.3

-21.5

-20.4

Cash from Financing Activities

-963.3

-883.6

-1,339.5

-1,233.2

-1,163.6

-1,028.8

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

Free Cash Flow

920.7

780.9

832

888

988.6

1,042.1

NOPAT

1,057

1,093.3

1,142.5

1,175.7

1,233.1

1,263.7

Levered Free Cash Flow

822.8

650.2

702.7

749.4

1,003.9

1,029.1

Unlevered Free Cash Flow

822.4

648.5

696.7

759.1

991.2

1,016.3

Net Change in Cash

-27.6

-50.2

-483.8

-325.1

-132.4

19.2