Operating ActivitiesNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Net Income

2,086

2,062.8

2,082

2,090.7

2,113.6

2,072.1

Depreciation & Amortization

491.7

471.3

453.5

446.8

448.7

439.3

Stock Based Compensation

167.3

161.1

155.1

156.3

151.3

151.5

Other Adjustments

55.3

55.3

17.3

-60.9

-8

-15.7

Changes in Inventories

-269.9

-117.9

-208.2

-252.3

-245.3

-190.5

Changes in Accounts Payable

301.8

-15

42.5

154.7

66

61.5

Changes in Income Taxes Payable

25.3

-34.9

-27.3

-27.5

-15.6

0.4

Changes in Other Operating Activities

-8.2

-47.1

-55.6

-150.9

-87.6

-159.3

Cash from Operating Activities

2,787.7

2,474

2,397.8

2,357

2,423.2

2,359.3

Investing ActivitiesNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Capital Expenditure

-824.3

-795.5

-791.2

-720.1

-736.5

-733.1

Proceeds from Sale of Property, Plant & Equipment

—

—

—

82.6

—

—

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-741.7

-712.8

-708.6

-637.5

-736.5

-733.1

Financing ActivitiesNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

-1,425

—

-250

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

-1,425

—

-250

—

—

Issuance of Common Shares

25.2

25

25

25.1

25.1

25

Repurchases of Common Shares

-1,137.1

-1,136

-1,132.9

-1,136.1

-1,125.2

-1,097

Net Issuance / (Repurchases) of Common Shares

-1,111.9

-1,110.9

-1,107.9

-1,111

-1,100.2

-1,072.1

Common Share Dividends Paid

-518.4

-508.6

-498.7

-488.7

-480.2

-471.8

Other Financing Activities

—

—

—

-8.8

—

—

Cash from Financing Activities

-2,332.5

-2,580.6

-2,558.3

-1,858.5

-1,834.1

-1,538.8

Free Cash FlowNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Free Cash Flow

1,963.4

1,678.5

1,606.5

1,636.9

1,686.7

1,626.2

NOPAT

1,980

1,950.2

1,961.3

1,960.6

1,973.9

1,931.8

Levered Free Cash Flow

1,802.4

98.8

1,495.7

1,291.5

1,543.4

1,490.4

Unlevered Free Cash Flow

1,696.4

1,411.2

1,375

1,411.4

1,403.6

1,350.1

Net Change in Cash

-286.5

-819.4

-869.1

-139

-147.4

87.4