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

Net Income

198.9

100.2

41.4

-83.4

-93.8

Depreciation & Amortization

5

4.3

3.7

3.2

2.7

Share-Based Compensation Expense

166.9

171.7

179.3

234.6

189.7

Other Adjustments

-3

-6

-7.5

-4.4

-2.2

Changes in Trade Receivables

-17.5

-2.1

-53

-30.5

-8.2

Changes in Inventories

-25.1

-27.9

-20.2

-19.3

-7.4

Changes in Accounts Payable

8.1

19.7

18.1

20.9

8.1

Changes in Accrued Expenses

-0.7

18.5

9.1

31

28.7

Changes in Other Operating Activities

-68.9

-29.4

-27.5

-15.4

-7.5

Cash from Operating Activities

263.7

249.1

143.5

136.7

111.4

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

Capital Expenditure

-34.3

-38.7

-35.4

-34.2

-19.8

Purchases of Investments

-870.1

-989.5

-1,098.1

-930.6

-748.3

Proceeds from Sale of Investments

646.2

511.1

377.6

208.7

188.8

Other Investing Activities

—

—

—

-1.4

—

Cash from Investing Activities

-260.1

-518.5

-757.3

-757.6

-672.1

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

Issuance of Common Shares

4.3

4.3

4.6

681.8

3.4

Repurchases of Common Shares

—

—

—

-21.2

—

Net Issuance / (Repurchases) of Common Shares

4.3

4.3

4.6

660.6

3.4

Issuance of Preferred Shares

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

Other Financing Activities

—

—

—

-4.8

—

Cash from Financing Activities

11.7

11.7

4.6

655.8

649.1

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

Free Cash Flow

229.4

210.4

108.2

102.4

91.6

NOPAT

141.4

49.8

-44.4

-118.4

-122.9

Levered Free Cash Flow

82.9

46.6

-10.7

-97.3

-88.9

Unlevered Free Cash Flow

25.4

-3.7

-96.5

-132.3

-118.1

Net Change in Cash

15.4

-257.7

-609.1

34.9

88.4