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

Net Income

222.4

229

176

216.7

137.8

182.8

Depreciation & Amortization

62.1

53.5

54.2

58.2

58

58.4

Share-Based Compensation Expense

10.5

9.4

9.5

7.9

8.9

7.8

Other Adjustments

-0.4

-1.2

-6.3

6.6

-6.5

-20.8

Changes in Trade Receivables

-110.5

-2.9

-85.9

19.6

-22

-28.1

Changes in Inventories

-57.6

19.6

-54.1

34.5

-56.1

-3.9

Changes in Accounts Payable

-40.1

71.3

-55.3

56.2

-72

153.7

Changes in Income Taxes Payable

—

—

—

—

—

—

Changes in Unearned Revenue

35.7

107.7

36.6

26.3

21.6

27.8

Changes in Other Operating Activities

-24.2

-7.9

-8.8

2.7

-50.3

10.4

Cash from Operating Activities

97.8

478.6

65.7

428.7

19.4

388

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

Capital Expenditure

-35.2

-37.9

-23.1

-22

-22.7

-18.7

Proceeds from Sale of Property, Plant & Equipment

0.3

3.1

0.1

8.7

0.5

3.5

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

—

—

—

—

—

-10

Proceeds from Sale of Investments

7.9

—

—

—

—

—

Payments for Business Acquisitions

-9.6

-191.8

-33.8

—

—

-282.4

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-36.6

-226.6

-56.7

-13.3

-22.2

-307.6

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

Issuance of Short-Term Debt

139

12.4

8.9

157

481.1

1,044.1

Repayments of Short-Term Debt

-139

-12.4

-8.9

-282

-356.1

-1,297.2

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

-125

125

-253.1

Issuance of Long-Term Debt

—

—

—

—

—

300

Repayments of Long-Term Debt

-90

—

—

—

-202.5

—

Net Issuance / (Repayments) of Long-Term Debt

-90

—

—

—

-202.5

300

Issuance of Common Shares

6

5.9

5.5

5.4

5.2

4.7

Repurchases of Common Shares

-35.1

-225.2

-24.8

-25.8

-24.4

-25.2

Net Issuance / (Repurchases) of Common Shares

-29.1

-219.3

-19.3

-20.4

-19.1

-20.5

Common Share Dividends Paid

-7.9

-24

-7.7

-23

-7.3

-14.6

Other Financing Activities

-0.6

-0.6

-0.6

-0.6

-0.5

-0.5

Cash from Financing Activities

-127.6

-243.9

-27.6

-168.9

-104.5

11.3

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

Free Cash Flow

62.7

440.7

42.6

406.7

-3.3

369.3

NOPAT

225.3

231.3

178.8

223.8

147.2

199.7

Levered Free Cash Flow

73.2

435.4

125.4

247.6

-61.1

457.3

Unlevered Free Cash Flow

166

437.7

128.2

379.7

25.8

427.4

Net Change in Cash

-66.4

8.1

-18.6

246.5

-107.3

91.7