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

Net Income

885.7

1,265.3

1,254.1

1,253.7

1,063.8

828.7

Depreciation & Amortization

203.7

204

203.8

202.3

200.4

197.7

Share-Based Compensation Expense

153.9

157.7

154.5

154.8

150.1

142.8

Other Adjustments

-117.9

-122

-91.4

-84.7

56.3

25.6

Changes in Trade Receivables

203.4

164.5

55.6

-137.8

-156.1

-146.3

Changes in Accounts Payable

-14

14.4

-57

29.4

-5.3

-26.5

Changes in Unearned Revenue

-69.9

10.9

138.6

181.2

137.4

149.1

Changes in Other Operating Activities

-63.6

-71.6

-48.4

-114

-72.4

-56.8

Cash from Operating Activities

1,331.2

1,623.2

1,609.6

1,484.9

1,373.9

1,114.1

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

Capital Expenditure

-115.3

-111.5

-104.6

-101.7

-105.8

-108.5

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

—

-2

—

-8.7

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-115.3

-111.5

-104.6

-103.7

-102.8

-109.2

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

Issuance of Short-Term Debt

—

—

—

274.4

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

274.4

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

-274.4

—

-415.8

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

-274.4

—

-415.8

Issuance of Common Shares

32.6

31.2

29.9

28.2

26.8

26.3

Repurchases of Common Shares

-1,594.7

-607.8

-672.9

-735.4

-791.8

-932.5

Net Issuance / (Repurchases) of Common Shares

-1,562.1

-576.6

-643

-707.2

-765

-906.2

Other Financing Activities

—

—

—

-3

—

—

Cash from Financing Activities

-1,562.1

-576.6

-643.4

-710.1

-770.4

-913.4

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

Free Cash Flow

1,215.9

1,511.7

1,505

1,383.2

1,268.1

1,005.6

NOPAT

935.1

1,046.4

1,043.4

1,044.9

889.7

889.6

Levered Free Cash Flow

826.6

1,311.5

1,386.5

1,450.9

1,218

568

Unlevered Free Cash Flow

876

1,092.5

1,175.8

1,242.1

1,043.9

1,044.7

Net Change in Cash

-346.1

935.1

861.6

671

500.7

91.5