Operating ActivitiesJun '25

Net Income

60.6

Depreciation & Amortization

173.6

Share-Based Compensation Expense

41.2

Other Adjustments

-5.4

Changes in Trade Receivables

-24

Changes in Inventories

—

Changes in Accounts Payable

17

Changes in Accrued Expenses

3.5

Changes in Unearned Revenue

-6.1

Changes in Other Operating Activities

-21.9

Cash from Operating Activities

238.5

Investing ActivitiesJun '25

Capital Expenditure

-55.9

Purchases of Intangible Assets

-44.8

Purchases of Investments

-3

Proceeds from Sale of Investments

2

Payments for Business Acquisitions

-3.7

Other Investing Activities

-26.8

Cash from Investing Activities

-132.2

Financing ActivitiesJun '25

Issuance of Short-Term Debt

26.8

Repayments of Short-Term Debt

—

Net Issuance / (Repayments) of Short-Term Debt

26.8

Issuance of Long-Term Debt

1,313.2

Repayments of Long-Term Debt

-450

Net Issuance / (Repayments) of Long-Term Debt

863.2

Issuance of Common Shares

—

Repurchases of Common Shares

-167

Net Issuance / (Repurchases) of Common Shares

-167

Issuance of Preferred Shares

1,000

Net Issuance / (Repurchases) of Preferred Shares

1,000

Common Share Dividends Paid

—

Preferred Share Dividends Paid

—

Other Financing Activities

-70.1

Cash from Financing Activities

1,626.1

Free Cash FlowJun '25

Free Cash Flow

182.6

NOPAT

98

Levered Free Cash Flow

1,041.4

Unlevered Free Cash Flow

208.2

Net Change in Cash

1,732.4