Operating ActivitiesAug '25Feb '25Aug '24Feb '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Aug '20Feb '20Aug '19Feb '19

Net Income

987.2

1,075.6

1,015.1

1,057

817.5

789.1

Depreciation & Amortization

242.3

229

217.8

221.5

197.9

205.5

Share-Based Compensation Expense

83.2

77.8

78.5

73

72.5

59.1

Other Adjustments

56.6

-62.9

2.1

-17.8

9.2

34.9

Changes in Inventories

-164

46

-298.3

107.8

-276.6

693.4

Changes in Accounts Payable

101.9

-116.9

271.6

-210.1

144.8

-76.8

Changes in Income Taxes Payable

-54.1

19.3

-46.7

47.1

-24.2

47.8

Changes in Other Operating Activities

-175.2

128.1

-278.9

119.7

175.1

-7.3

Cash from Operating Activities

1,078.1

1,395.9

961

1,398.2

1,116.3

1,745.6

Investing ActivitiesAug '25Feb '25Aug '24Feb '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Aug '20Feb '20Aug '19Feb '19

Capital Expenditure

-409.1

-386.4

-333.7

-399.4

-363.5

-410.7

Proceeds from Sale of Property, Plant & Equipment

—

82.6

—

—

—

—

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-409.1

-303.7

-333.7

-399.4

-363.5

-410.7

Financing ActivitiesAug '25Feb '25Aug '24Feb '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Aug '20Feb '20Aug '19Feb '19

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-700

-250

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

-700

-250

—

—

—

—

Issuance of Common Shares

12.4

12.7

12.4

12.5

12.4

12.8

Repurchases of Common Shares

-589.4

-539.4

-596.7

-495.2

-503.3

-485.2

Net Issuance / (Repurchases) of Common Shares

-577.1

-526.7

-584.3

-482.7

-491

-472.4

Common Share Dividends Paid

-265.6

-243

-245.8

-226

-228.8

-214.1

Other Financing Activities

-9.4

-8.8

—

—

—

—

Cash from Financing Activities

-1,552.1

-1,028.5

-830

-708.7

-719.8

-686.5

Free Cash FlowAug '25Feb '25Aug '24Feb '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Aug '20Feb '20Aug '19Feb '19

Free Cash Flow

669

1,009.6

627.3

998.9

752.8

1,334.9

NOPAT

937

1,013.2

947.5

1,755.3

765.7

1,521.4

Levered Free Cash Flow

-170.9

744.7

546.8

943.6

671.1

1,241

Unlevered Free Cash Flow

478.9

932.3

479.1

1,641.9

619.3

1,973.3

Net Change in Cash

-883.2

63.8

-202.7

290.1

33.1

648.4