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

Net Income

727.1

2,205.8

660.7

-11.6

-9.6

-136.4

Depreciation & Amortization

181.3

181.6

194.5

220.8

187.7

179.6

Stock Based Compensation

612.6

641

631.8

677.3

598.8

539.2

Other Adjustments

-122.7

-1,906.8

-311

-448.2

124.5

-56

Changes in Trade Receivables

-258.6

2,777.2

-829.4

-1,312.2

203.7

-1,070.1

Changes in Accounts Payable

—

—

—

—

—

—

Changes in Accrued Expenses

—

—

—

—

—

—

Changes in Other Operating Activities

-632.1

-3,200.2

662.2

567.1

-697.5

604.7

Cash from Operating Activities

507.7

698.6

1,008.8

-306.8

407.7

61.1

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

Capital Expenditure

-63.2

-83.6

-70.4

-89.4

-61.8

-85.4

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-1,473.1

-475.3

-776.4

-737.3

-428.1

-389.6

Proceeds from Sale of Investments

1,109.5

598.2

853.5

1,045.5

681.4

674.2

Payments for Business Acquisitions

—

—

—

—

—

-0

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

855.7

-256.7

860.7

-114.6

387.4

-313.8

Cash from Investing Activities

428.9

-217.5

867.4

104.3

578.9

-114.6

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

Issuance of Short-Term Debt

435.5

936.1

319.6

1,098.2

289.4

1,244.6

Repayments of Short-Term Debt

-1,242.3

-361.7

-968

-323.7

-811.2

-160.5

Net Issuance / (Repayments) of Short-Term Debt

-806.8

574.4

-648.4

774.5

-521.8

1,084.1

Issuance of Long-Term Debt

—

—

2,000

—

—

—

Repayments of Long-Term Debt

-1,000.6

—

—

—

-461.8

—

Net Issuance / (Repayments) of Long-Term Debt

-1,000.6

—

2,000

—

-461.8

—

Issuance of Common Shares

51.1

68.6

86.2

64.5

66

38.7

Repurchases of Common Shares

-1,137.5

-528.7

-641.6

-156.8

—

-0.5

Net Issuance / (Repurchases) of Common Shares

-1,086.4

-460.2

-555.4

-92.3

66

38.2

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

774.4

665

377.2

-201.3

196.6

215.5

Cash from Financing Activities

-2,119.5

779.3

1,173.3

480.9

-721

1,337.8

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

Free Cash Flow

444.5

615

938.4

-396.1

345.9

-24.3

NOPAT

667.3

1,231.3

486.7

168.1

-34

-169.2

Levered Free Cash Flow

-1,593.1

-298

2,805.2

1,486.6

-1,558.8

1,654.5

Unlevered Free Cash Flow

153.4

-1,870.9

1,273

866.7

-605.5

529.7

Net Change in Cash

-1,182.9

1,260.4

3,049.5

278.4

265.6

1,284.3