Operating ActivitiesLTMDec '24

Net Income

349.2

-484.3

Depreciation & Amortization

16

15.6

Stock Based Compensation

343.1

801.6

Other Adjustments

-28.8

-43.5

Changes in Trade Receivables

-204.1

-104.3

Changes in Accounts Payable

9.9

-0.6

Changes in Accrued Expenses

65.1

59.3

Changes in Other Operating Activities

-36.3

-21.9

Cash from Operating Activities

514.1

222.1

Investing ActivitiesLTMDec '24

Capital Expenditure

-4.4

-6.2

Purchases of Investments

-2,176.4

-1,996.7

Proceeds from Sale of Investments

2,123.7

1,573.6

Payments for Business Acquisitions

—

-17.1

Other Investing Activities

-5.9

5.8

Cash from Investing Activities

-56.2

-440.7

Financing ActivitiesLTMDec '24

Issuance of Common Shares

46.5

689

Repurchases of Common Shares

-107

-294.6

Net Issuance / (Repurchases) of Common Shares

-60.4

394.4

Other Financing Activities

-0.3

-14.9

Cash from Financing Activities

-62.2

379.5

Free Cash FlowLTMDec '24

Free Cash Flow

509.7

215.8

NOPAT

267.1

-559.5

Levered Free Cash Flow

399.4

-438.1

Unlevered Free Cash Flow

317.4

-513.3

Net Change in Cash

395.7

160.9