Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Income

207.6

185.4

200.7

185.1

189.4

157.3

Depreciation & Amortization

33.5

27

25.9

26.4

26.5

26.6

Share-Based Compensation Expense

6.4

5.6

7

5.9

6.5

5.9

Other Adjustments

-3.5

3.5

-1

-1.6

-9.6

10.6

Changes in Trade Receivables

-4.9

—

-1.9

—

-51.1

—

Changes in Inventories

29.2

—

18.4

—

-43

—

Changes in Accounts Payable

2.2

—

-39.3

—

37.7

—

Changes in Other Operating Activities

0.5

—

-54.3

—

-12.9

—

Cash from Operating Activities

269.5

222.9

203.4

168

255.1

88.8

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Capital Expenditure

-16.4

-10.7

-15

-9.9

-13.7

-12.8

Proceeds from Sale of Property, Plant & Equipment

0.9

0.9

0.1

0.5

1.3

0.1

Payments for Business Acquisitions

-20.3

-273.1

-50.7

-21.4

-10.3

-25.5

Other Investing Activities

—

—

1

—

—

—

Cash from Investing Activities

-35.8

-283

-64.6

-30.8

-22.6

-38.2

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Issuance of Short-Term Debt

—

—

0.4

—

—

—

Repayments of Short-Term Debt

—

—

—

—

-27

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

0.4

—

-27

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

-25.1

-0.1

-25.1

-0.1

-40.1

Net Issuance / (Repayments) of Long-Term Debt

—

-25.1

-0.1

-25.1

-0.1

-40.1

Issuance of Common Shares

—

—

—

0.1

—

0.1

Repurchases of Common Shares

-124.6

-43.1

-66.1

-23.6

-9.6

-4.1

Net Issuance / (Repurchases) of Common Shares

-124.6

-43.1

-66.1

-23.5

-9.6

-3.9

Common Share Dividends Paid

-35.2

-28.5

-28.7

-27.2

-27.2

-26.3

Other Financing Activities

5.3

5.6

7.3

6.5

6.1

1.2

Cash from Financing Activities

-154.5

-91.1

-87.2

-69.2

-57.8

-69.1

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Free Cash Flow

253.1

212.1

188.4

158.1

241.5

76

NOPAT

209.3

181.8

198.4

185.6

196.3

168.4

Levered Free Cash Flow

256.5

176.5

136.8

176.5

156.9

130.9

Unlevered Free Cash Flow

258.2

198.1

134.2

202.2

191

182.1

Net Change in Cash

79.2

-151.2

51.6

67.9

174.8

-18.5