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

Net Income

170

170

58.6

58.6

-69.4

-69.4

Depreciation & Amortization

6.6

6.6

4.5

4.5

4.3

4.3

Share-Based Compensation Expense

55.4

55.4

66.4

66.4

51.2

51.2

Other Adjustments

13

13

3.6

3.6

2.1

2.1

Changes in Trade Receivables

-179.8

-179.8

-162.8

-162.8

-48.8

-48.8

Changes in Inventories

17.5

17.5

-40

-40

-8

-8

Changes in Accounts Payable

179.8

179.8

84.8

84.8

38.4

38.4

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

-81.5

-81.5

5.8

5.8

-32

-32

Cash from Operating Activities

617

617

51.2

51.2

-137.7

-137.7

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

Capital Expenditure

-2.6

-2.6

-0.5

-0.5

-0.4

-0.4

Purchases of Intangible Assets

-21.9

-21.9

-22.5

-22.5

-10.8

-10.8

Purchases of Investments

-554.5

-554.5

-537.6

-537.6

-554.2

-554.2

Proceeds from Sale of Investments

577.1

577.1

430.6

430.6

284.2

284.2

Other Investing Activities

33

33

28

28

24.3

24.3

Cash from Investing Activities

31.2

31.2

-101.9

-101.9

-256.9

-256.9

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

Issuance of Common Shares

39.5

39.5

131.9

131.9

22.7

22.7

Net Issuance / (Repurchases) of Common Shares

39.5

39.5

131.9

131.9

22.7

22.7

Other Financing Activities

-2.8

-2.8

-12.1

-12.1

-2.7

-2.7

Cash from Financing Activities

36.7

36.7

119.8

119.8

20

20

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

Free Cash Flow

614.4

614.4

50.7

50.7

-138.1

-138.1

NOPAT

171.9

116.4

922.1

14.7

88.1

-77.4

Levered Free Cash Flow

365.1

289.2

828.7

146

31.3

-59.4

Unlevered Free Cash Flow

291.7

236.1

976.7

69.3

90.3

-75.2

Net Change in Cash

684.9

684.9

69.1

69.1

-374.5

-374.5