Operating ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Net Income

-315.4

-298.2

-173.9

-16.6

131.1

174.6

Depreciation & Amortization

261.4

244.8

229.3

214

198.9

182.1

Share-Based Compensation Expense

1,095.3

1,022.2

935.9

865.4

769.2

719.9

Other Adjustments

8.2

11.8

3.8

6.1

7.6

34.7

Changes in Trade Receivables

-197.2

-224.3

-104.6

-274.2

-244.4

96.4

Changes in Accounts Payable

41.2

71.7

1.4

84.9

12.8

-16

Changes in Accrued Expenses

181.3

313.6

257.1

304.4

219.8

83.5

Changes in Unearned Revenue

860.8

736.6

696.9

669.3

653.2

583

Changes in Other Operating Activities

-477.8

-490.9

-471.5

-471.5

-366

-496.7

Cash from Operating Activities

1,460.2

1,388.8

1,382.6

1,381.7

1,383

1,330.4

Investing ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Capital Expenditure

-286.9

-282.2

-290.9

-254.9

-220.2

-162.8

Purchases of Intangible Assets

-69.2

-68.7

-65.9

-59

-52.1

-48.5

Purchases of Investments

-22.4

-22.7

-22

-22.4

-20.1

-12.6

Proceeds from Sale of Investments

6.8

7.1

6.2

109.9

13.7

307.3

Payments for Business Acquisitions

—

—

-320.8

-310.3

-203.6

-334.9

Cash from Investing Activities

-966.5

-581.2

-587.3

-536.6

-191.2

-554.4

Financing ActivitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

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

3.3

3.9

3.8

103.6

5.8

7

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

3.3

3.9

3.8

103.6

5.8

7

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

9.8

3.4

9.5

3.6

—

—

Cash from Financing Activities

127.5

123.6

111.9

107.2

94.3

95.5

Free Cash FlowOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Free Cash Flow

1,173.3

1,106.6

1,091.7

1,126.9

1,162.8

1,167.6

NOPAT

-535

-516.6

-490.7

36.6

-4.2

43.1

Levered Free Cash Flow

265.8

296.6

250.1

526.9

625.2

343.2

Unlevered Free Cash Flow

45

77

-68.4

582.8

494.3

216.1

Net Change in Cash

621.2

931.1

907.1

952.3

1,286.1

871.5