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

Net Income

465.1

451.4

429.8

405

407

392.6

Depreciation & Amortization

120.1

115.6

111.5

107.7

110.2

112.3

Share-Based Compensation Expense

20.3

19.9

19.5

18.9

18.8

17.4

Other Adjustments

7

-1.7

-6.6

-7.6

-6.7

-1.2

Changes in Trade Receivables

-96.8

-113.4

-113.8

-88.8

-67

-66.3

Changes in Inventories

-49

-38

-22.7

-34.5

-36.6

-19.6

Changes in Accounts Payable

59.7

31.2

14.9

16

11

0.9

Changes in Income Taxes Payable

—

—

—

—

—

—

Changes in Unearned Revenue

98.8

143.4

137.3

144.3

95.9

62.9

Changes in Other Operating Activities

-35.1

-32.1

-18.7

-16.7

-10.3

-6.1

Cash from Operating Activities

592

576.4

551.1

544.3

525.3

494.4

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

Capital Expenditure

-75.3

-73

-64.7

-61

-50.3

-45.1

Proceeds from Sale of Property, Plant & Equipment

2.4

3.4

3.7

3.2

9.9

8.8

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

—

-225.5

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-266.4

-263.1

-296.2

-283.3

-74.2

-70.1

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

Issuance of Short-Term Debt

276

151.4

94.5

21.3

68.5

165.9

Repayments of Short-Term Debt

-265.5

-151.4

-94.5

-21.3

-68.5

-290.9

Net Issuance / (Repayments) of Short-Term Debt

10.5

—

—

—

—

-125

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

—

Issuance of Common Shares

18.5

17.8

17.5

11.3

14.1

13.6

Repurchases of Common Shares

-437.5

-260.3

-252.1

-250

-150.4

-50.6

Net Issuance / (Repurchases) of Common Shares

-419.1

-242.5

-234.5

-238.7

-136.3

-37

Common Share Dividends Paid

—

—

—

-31.7

—

—

Other Financing Activities

-1.2

-1.2

-1.2

-1.2

-1.2

-1.1

Cash from Financing Activities

-538.7

-371.6

-363.1

-271.5

-171.2

-196.5

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

Free Cash Flow

516.6

503.4

486.5

483.3

475

449.3

NOPAT

473.2

456.5

437.4

410.1

413.8

402.6

Levered Free Cash Flow

594.9

598.6

587.4

560.8

526.9

373

Unlevered Free Cash Flow

592.5

603.7

595

565.9

533.6

508

Net Change in Cash

-213.1

-58.3

-108.1

-10.5

280

227.9