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

Net Income

2,690.9

3,073

3,471.8

4,162

4,707.3

4,963.7

Depreciation & Amortization

264.2

212.6

237.2

785.6

407

414.1

Other Adjustments

113.1

74.5

101.2

-18.2

233.3

178.2

Changes in Trade Receivables

1,242

738.9

-99.9

-321.8

-1,046.3

-1,323.3

Changes in Inventories

318.5

334.6

279.3

42.5

13

-119.6

Changes in Accounts Payable

-377.5

-305

-149.6

279.4

-7.3

138.7

Changes in Income Taxes Payable

10

196.4

91.6

—

-676.3

-632.1

Changes in Unearned Revenue

—

—

—

-0.8

—

—

Changes in Other Operating Activities

—

—

—

-419.1

—

—

Cash from Operating Activities

4,717.2

4,475.6

4,082.2

4,640.9

4,381.9

4,438.7

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

Capital Expenditure

-1,523.2

-1,595.7

-1,719.6

-1,745.6

-1,606.1

-1,563.7

Proceeds from Sale of Property, Plant & Equipment

674.8

696

728.2

696.1

687.1

650.5

Purchases of Investments

-1,970

-2,059.6

-2,153.9

-2,068.7

-1,527.2

-1,239.1

Proceeds from Sale of Investments

1,561.9

1,378.8

1,193.6

1,103.2

858.2

807.3

Other Investing Activities

-1,310.9

-2,675.7

-2,620

-2,472.3

-2,235.5

-1,965.6

Cash from Investing Activities

-3,245.4

-3,927.6

-4,353.8

-4,487.3

-3,695.2

-3,396.1

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

Issuance of Long-Term Debt

2,861.9

3,917

3,573.7

3,891.2

4,093.4

3,336.2

Repayments of Long-Term Debt

-2,270.8

-2,451.8

-2,681.2

-2,473.1

-2,111.9

-2,063.9

Net Issuance / (Repayments) of Long-Term Debt

591.1

1,465.2

892.5

1,418.1

1,981.5

1,272.3

Issuance of Common Shares

37.7

34.4

39

51.9

53.7

65

Repurchases of Common Shares

-35.5

-35.8

-7.1

-4.5

-6.9

-6.5

Net Issuance / (Repurchases) of Common Shares

2.3

-1.4

32

47.4

46.8

58.5

Common Share Dividends Paid

-2,251.1

-2,235

-2,219

-2,288.5

-2,272.4

-2,256.4

Other Financing Activities

-387

-198.7

914.5

699.9

418.4

645.1

Cash from Financing Activities

-2,044.5

-969.6

-377.8

-123.1

176.3

-278.5

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

Free Cash Flow

3,194

2,879.9

2,362.6

2,895.3

2,775.8

2,875

NOPAT

4,307

4,638.7

4,984

5,388

5,946.3

6,171.5

Levered Free Cash Flow

1,974

3,381.1

3,103.2

4,522.1

4,819.1

4,473.4

Unlevered Free Cash Flow

2,999

3,481.6

3,722.9

4,330

4,076.6

4,408.9

Net Change in Cash

-572.7

-421.6

-649.4

30.5

863

764.1