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

Net Income

—

—

—

—

—

—

Depreciation & Amortization

—

—

—

—

—

—

Share-Based Compensation Expense

—

—

—

—

—

—

Other Adjustments

—

—

—

—

—

—

Changes in Trade Receivables

—

—

—

—

—

—

Changes in Accounts Payable

—

—

—

—

—

—

Changes in Accrued Expenses

—

—

—

—

—

—

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

—

—

—

—

—

—

Cash from Operating Activities

45,660.5

21,641.7

15,516.9

29,547.2

27,522.3

43,792.6

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

Capital Expenditure

—

—

—

—

—

—

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-11,555.6

-27,021.9

-6,384

-30,545.3

-16,898.6

-42,622.1

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

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

—

—

—

—

—

—

Cash from Financing Activities

0.6

0.4

0.2

0.3

0.1

0.7

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

Free Cash Flow

45,660.5

21,641.7

15,516.9

29,547.2

27,522.3

43,792.6

NOPAT

22,031.2

22,298.8

12,336

21,593.4

20,794.9

27,485.8

Levered Free Cash Flow

29,328.2

30,753.5

14,741.8

27,446.6

24,980.7

32,009.4

Unlevered Free Cash Flow

22,031.2

22,298.8

12,336

21,593.4

20,794.9

27,485.8

Net Change in Cash

34,105.5

-5,379.9

9,133.2

-997.8

10,623.9

1,171.3