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

Net Income

426.2

231

195.8

60.8

106.9

-6.9

Depreciation & Amortization

40.6

42.6

53.8

52.5

51.8

49.4

Share-Based Compensation Expense

85.2

95.4

106.2

103.2

103.9

101.4

Other Adjustments

56.1

82.2

-17.8

3.8

12.9

-57.1

Changes in Trade Receivables

-156.1

-1.8

-56.1

-44.6

-145.8

10.5

Changes in Inventories

-72.5

-16.1

-47.4

-100.6

-56.5

-66.8

Changes in Accounts Payable

3.1

22

-54.3

93.9

-25.1

135.4

Changes in Other Operating Activities

-23.1

-48.2

-14.6

-6

-51.9

-0.7

Cash from Operating Activities

359.7

407.1

165.7

163.1

-3.9

165.1

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

Capital Expenditure

-33.9

-38

-47.4

-50.7

-46

-65

Proceeds from Sale of Property, Plant & Equipment

—

—

10

—

—

-6.7

Purchases of Intangible Assets

-0.3

-3.5

-8.5

-9.5

-1.5

-7.8

Proceeds from Sale of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-202.4

-214.8

-195.5

-424.4

-444

-307

Proceeds from Sale of Investments

195.7

315.4

317.6

373.8

491.1

308.4

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

—

1.1

—

—

—

—

Cash from Investing Activities

-40.8

60.2

76.2

-110.8

-0.5

-78.1

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

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

-495

—

1.6

-1.6

1.1

Net Issuance / (Repayments) of Long-Term Debt

—

-495

—

1.6

-1.6

1.1

Issuance of Common Shares

7.7

12.7

36.6

19.2

50.2

39.8

Repurchases of Common Shares

-51.1

-10.8

-66.7

-8.5

-67.9

-9.9

Net Issuance / (Repurchases) of Common Shares

-43.4

1.8

-30.1

10.7

-17.7

29.9

Other Financing Activities

—

-3.1

-0.1

-2.3

-9.5

-12.6

Cash from Financing Activities

-43.4

-496.3

-30.2

10.1

-28.8

18.4

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

Free Cash Flow

325.8

369.1

118.3

112.5

-49.9

100.1

NOPAT

398.2

209.2

152.6

57.6

107.2

-5.5

Levered Free Cash Flow

340.6

-301.6

86

51.7

-22.5

46.4

Unlevered Free Cash Flow

312.6

171.5

42.8

46.9

-20.5

46.7

Net Change in Cash

275.5

-28.9

211.8

62.4

-33.1

105.4