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

Net Income

451.7

813.6

440.1

388.6

493.8

430.4

Depreciation & Amortization

101.5

102.5

99.8

97.9

93.2

95.9

Share-Based Compensation Expense

93.2

64.5

90.2

52.6

77.3

34

Other Adjustments

-4

-118

33.3

-8

-100.3

9.8

Changes in Trade Receivables

475.1

-310.7

172.9

-319.2

294.6

-399.8

Changes in Accounts Payable

-312.5

326.9

-297.5

271

-299.6

303

Changes in Unearned Revenue

-154.4

165.2

15.9

133.2

36.7

85

Changes in Other Operating Activities

46.4

-118

4

-60.8

4.6

-40.3

Cash from Operating Activities

697.1

926.1

558.8

555.3

600.5

518

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

Capital Expenditure

-61.8

-49.7

-52

-56.4

-46.7

-69.7

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

—

—

-2

-3.8

—

-9.5

Proceeds from Business Divestments

—

—

—

5

156.1

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-61.8

-49.7

-54

-55.2

109.4

-79.2

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

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

-4.2

-3.6

-3.3

Net Issuance / (Repayments) of Long-Term Debt

—

—

-274.4

-4.2

-3.6

-3.3

Issuance of Common Shares

17.5

13.7

14.5

11.9

13.2

10.2

Repurchases of Common Shares

-437.2

-170.6

-564.7

-367.8

-238.4

-113.9

Net Issuance / (Repurchases) of Common Shares

-419.7

-156.9

-550.3

-355.9

-225.1

-103.6

Other Financing Activities

—

—

-3

—

—

—

Cash from Financing Activities

-419.7

-156.9

-553.2

-360.1

-228.7

-106.9

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

Free Cash Flow

635.3

876.4

506.8

498.8

553.8

448.4

NOPAT

467.4

553.5

466.7

422.8

528.8

470.1

Levered Free Cash Flow

70.9

1,240.6

210.3

769.3

278.6

801.1

Unlevered Free Cash Flow

86.6

980.4

237

807.7

317.1

844.2

Net Change in Cash

215.6

719.5

-48.5

139.9

481.1

332