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

Net Income

233.3

272.1

285.5

294.5

174.4

148.7

Depreciation & Amortization

382.2

334.4

315.7

296.6

275

252.8

Share-Based Compensation Expense

70.9

69.6

68.7

65.5

62.4

60.5

Other Adjustments

-60.5

-81.3

-91.2

-80.4

-3.8

14.2

Changes in Trade Receivables

-35.9

-62.2

-60.3

-75

-54.9

-51.6

Changes in Inventories

—

—

—

8.3

—

—

Changes in Accounts Payable

—

—

—

24.9

23.8

31.8

Changes in Accrued Expenses

0.1

21.8

12.4

42.1

18.5

16

Changes in Unearned Revenue

-10.3

-7.9

-13.7

-15.1

-15.6

-19.9

Changes in Other Operating Activities

-62

-54.6

-50.5

-61.1

-54.9

-73.3

Cash from Operating Activities

555.7

526.4

496.3

500.3

474.6

443.8

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

Capital Expenditure

-125.4

-114.4

-114.5

-108.4

-98.9

-98.3

Purchases of Intangible Assets

-116.5

-93.3

-85.7

-81.3

-66.8

-59.8

Purchases of Investments

—

—

—

—

—

—

Proceeds from Sale of Investments

125.3

125.8

125.1

126.4

19

25

Payments for Business Acquisitions

-2,818.9

-258.8

-558.3

-554.6

-439.3

-501.5

Other Investing Activities

-113.4

-113.4

—

-73.2

—

—

Cash from Investing Activities

-3,036.6

-441.8

-736.4

-691.1

-586

-575.4

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

Issuance of Short-Term Debt

113.4

113.4

—

73.2

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

113.4

113.4

—

73.2

—

—

Issuance of Long-Term Debt

—

—

—

1,100

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

1,100

—

—

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-296.2

-318.6

-250.3

-178.7

-69.5

-52.2

Net Issuance / (Repurchases) of Common Shares

-296.2

-318.6

-250.3

-178.7

-69.5

-52.2

Common Share Dividends Paid

—

—

—

—

—

—

Preferred Share Dividends Paid

—

—

—

—

—

—

Other Financing Activities

65.2

128.2

-2.5

7.9

-62.9

-82.8

Cash from Financing Activities

2,569.8

2,695.7

922.2

929.2

908.3

-191.8

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

Free Cash Flow

430.3

412

381.8

391.9

375.7

345.5

NOPAT

286.5

-4,374.3

-3,565.2

-45,463.4

-316.2

149.6

Levered Free Cash Flow

492.8

513.2

375.2

1,590.1

275.3

215.3

Unlevered Free Cash Flow

471.1

-4,195

-3,415.7

-45,276.1

-168.3

258.7

Net Change in Cash

88.9

2,780.3

682.1

738.4

796.9

-323.4