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

Net Income

-3,997.2

-4,228.8

-4,478.9

-3,655.7

-3,622.1

-3,800.2

Depreciation & Amortization

1,446.7

1,369.5

1,410.3

1,527.3

1,582

1,800.8

Stock Based Compensation

299.1

289.4

324

325

328

332.2

Other Adjustments

247.1

261.8

3,943.2

242.1

216.9

231.2

Changes in Trade Receivables

-328.5

-81.8

-105

-11.4

-33.7

34

Changes in Inventories

—

—

—

—

—

—

Changes in Accounts Payable

—

—

—

—

—

—

Changes in Income Taxes Payable

—

—

—

—

—

—

Changes in Unearned Revenue

167.6

52.8

6.8

-13.7

-81.7

-42.7

Changes in Other Operating Activities

-1,175.2

-1,253.4

-1,145.6

-791.7

-840.2

-967.7

Cash from Operating Activities

357.9

101.1

-45.2

-333.1

-405.3

-212.1

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

Capital Expenditure

-154.5

-159.4

-169.4

-161.5

-153.7

-145.3

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-16.3

-16.6

-21.1

-22.4

-26.7

-24.6

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-6.4

-4.6

6.5

7.4

4.3

-6.9

Proceeds from Business Divestments

—

—

32.7

—

—

—

Other Investing Activities

-257.8

-7.2

-0.2

-7.2

3.7

6.9

Cash from Investing Activities

-397.5

-153.6

-151.5

-143.4

-156.5

-101

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

Issuance of Long-Term Debt

—

—

598.9

—

1,422.8

1,623

Repayments of Long-Term Debt

—

—

-8.3

—

—

-1,019.8

Net Issuance / (Repayments) of Long-Term Debt

—

—

590.6

—

1,422.8

603.2

Issuance of Common Shares

1,882.9

1,273.6

77.3

56.3

44.4

53.3

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

1,882.9

1,273.6

77.3

56.3

44.4

53.3

Other Financing Activities

—

—

-17.4

—

-31.4

-113.7

Cash from Financing Activities

671.5

672.3

650.5

608.8

576.7

525.9

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

Free Cash Flow

203.4

-58.3

-214.6

-494.6

-559

-357.4

NOPAT

-3,900.6

-4,122.1

-4,379

-3,542.1

-3,507.4

-3,681.7

Levered Free Cash Flow

-3,712.6

-4,219.3

-3,786.2

-3,095.3

-1,693

-2,552

Unlevered Free Cash Flow

-3,616

-4,112.6

-4,276.9

-2,981.7

-3,001

-3,036.6

Net Change in Cash

631.9

619.8

453.8

132.3

14.9

212.8