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

Net Income

35.4

240.8

210.9

398.6

415

229.5

Depreciation & Amortization

51

50.7

50.8

51.2

51.3

50.5

Share-Based Compensation Expense

30.5

43

50.2

30.2

34.3

39.7

Other Adjustments

167.7

7.1

-11.1

-131.7

13.7

37.8

Changes in Trade Receivables

152.7

263.5

211.6

-424.4

113.7

154.7

Changes in Accounts Payable

45

37.6

-350.1

253.6

73.3

-33.8

Changes in Unearned Revenue

-180.7

-285.4

131

265.1

-99.9

-157.6

Changes in Other Operating Activities

-2.8

26.2

20.2

-107.3

-10.7

49.4

Cash from Operating Activities

298.7

383.6

313.5

335.4

590.8

370

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

Capital Expenditure

-29.5

-36.2

-25.6

-23.9

-25.8

-29.4

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

—

—

—

-1

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-29.5

-36.2

-25.6

-23.9

-25.8

-29.4

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

Issuance of Short-Term Debt

—

—

—

—

—

137.2

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

137.2

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

-137.2

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

-137.2

Issuance of Common Shares

7.7

7.7

9.7

7.4

6.3

6.4

Repurchases of Common Shares

-1,055.5

-274.5

-162.7

-102

-68.7

-339.6

Net Issuance / (Repurchases) of Common Shares

-1,047.8

-266.8

-152.9

-94.6

-62.3

-333.2

Other Financing Activities

—

—

—

—

—

-0.4

Cash from Financing Activities

-1,047.8

-266.8

-152.9

-94.6

-62.3

-333.5

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

Free Cash Flow

269.3

347.3

287.9

311.4

565

340.6

NOPAT

43.9

247.8

219.6

419.9

193.7

244.5

Levered Free Cash Flow

-81.7

33.6

37.3

837.4

403.2

108.7

Unlevered Free Cash Flow

-73.1

40.7

46

858.6

181.8

123.6

Net Change in Cash

-778.5

80.6

135

216.8

502.7

7