Operating ActivitiesLTM

Net Income

3,218.2

Depreciation & Amortization

150.3

Stock Based Compensation

830.9

Other Adjustments

-135.8

Changes in Trade Receivables

—

Changes in Accounts Payable

—

Changes in Income Taxes Payable

—

Changes in Other Operating Activities

-2,666.2

Cash from Operating Activities

325.9

Investing ActivitiesLTM

Capital Expenditure

—

Proceeds from Sale of Property, Plant & Equipment

—

Purchases of Intangible Assets

—

Purchases of Investments

-661.4

Proceeds from Sale of Investments

173.8

Payments for Business Acquisitions

—

Other Investing Activities

-526.5

Cash from Investing Activities

-1,701.8

Financing ActivitiesLTM

Issuance of Short-Term Debt

—

Repayments of Short-Term Debt

—

Net Issuance / (Repayments) of Short-Term Debt

—

Issuance of Long-Term Debt

—

Repayments of Long-Term Debt

—

Net Issuance / (Repayments) of Long-Term Debt

—

Issuance of Common Shares

—

Repurchases of Common Shares

—

Net Issuance / (Repurchases) of Common Shares

—

Other Financing Activities

1,492.1

Cash from Financing Activities

4,042.4

Free Cash FlowLTM

Free Cash Flow

325.9

NOPAT

1,809.5

Levered Free Cash Flow

701.8

Unlevered Free Cash Flow

-706.4

Net Change in Cash

2,666.4