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

Net Income

457.2

217.8

-21.7

-189.9

-358.1

-391.6

Depreciation & Amortization

22.2

19.8

17.5

67.4

117.2

114.3

Stock Based Compensation

243.6

239.4

235.2

234.2

233.3

233.1

Other Adjustments

36.6

25.9

11.4

5.3

-4.5

-19.7

Changes in Trade Receivables

-685.1

-554.1

-423.1

-319.2

-215.2

-200.5

Changes in Inventories

-44.9

-70.5

-96

-111.2

-126.3

-104.7

Changes in Accounts Payable

529.2

387.8

246.3

209.6

172.9

134.3

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

-175.2

-125.7

-52.4

-77.2

-78.3

-83.4

Cash from Operating Activities

1,419.2

664.5

-172.9

-168.3

-246.5

-314.6

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

Capital Expenditure

-6.2

-4

-1.8

-1.5

-1.1

-1

Purchases of Intangible Assets

-88.8

-77.7

-66.5

-65.5

-64.5

—

Purchases of Investments

-2,184.1

-2,183.8

-2,183.5

-2,148.2

-2,112.9

-1,692.3

Proceeds from Sale of Investments

2,015.5

1,722.5

1,429.6

1,380.8

1,332.1

1,438

Other Investing Activities

122.1

123.6

104.6

112.8

113.9

103.3

Cash from Investing Activities

-141.5

-429.6

-717.6

-725.1

-732.6

-212.2

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

Issuance of Common Shares

342.8

326

309.3

224

138.7

148.5

Net Issuance / (Repurchases) of Common Shares

342.8

326

309.3

224

138.7

148.5

Other Financing Activities

-29.6

-29.6

-29.5

-24

-18.5

-17.2

Cash from Financing Activities

313.2

296.5

279.8

797.1

1,314.5

1,325.6

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

Free Cash Flow

1,413

660.5

-174.7

-169.8

-247.6

-315.5

NOPAT

882

619.6

-211.8

-169.7

-313

-449.1

Levered Free Cash Flow

1,605.4

1,271.6

946.7

46.9

-120

-268.3

Unlevered Free Cash Flow

1,207

827.1

-98.1

-82.6

-228.6

-389.6

Net Change in Cash

1,590.9

531.4

-610.7

-96.3

335.4

798.9