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

Net Income

-34

-77.6

-111

-92.7

-16.8

46.7

Depreciation & Amortization

71.8

68

64.1

57.4

55.2

52.6

Share-Based Compensation Expense

282

287.2

253.6

272.5

208.9

200.9

Other Adjustments

2.1

12.8

-1.7

-0.5

4.7

4.8

Changes in Trade Receivables

-125.8

-77.9

319.9

-313.4

-152.9

41.8

Changes in Accounts Payable

3.7

69.9

-83.2

50.8

34.2

-0.3

Changes in Accrued Expenses

64.7

69.4

-81.6

128.8

197

12.9

Changes in Unearned Revenue

227.5

63.5

42.7

527.1

103.3

23.8

Changes in Other Operating Activities

-94.4

-74.7

-25.5

-283.2

-107.5

-55.3

Cash from Operating Activities

397.5

332.8

384.1

345.7

326.1

326.6

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

Capital Expenditure

-83.4

-30.5

-85.8

-87.2

-78.7

-39.3

Purchases of Intangible Assets

-16.8

-17.3

-17.4

-17.7

-16.3

-14.5

Purchases of Investments

-10.3

-2.4

-1.8

-7.9

-10.6

-1.6

Proceeds from Sale of Investments

0.5

1.4

3.2

1.7

0.8

49.2

Payments for Business Acquisitions

-380.9

—

—

-213.9

-106.9

-0

Cash from Investing Activities

-490.9

-48.8

-101.8

-325

-105.6

-54.9

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

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

0.3

76.3

0.6

44.2

22.6

57.7

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

0.3

76.3

0.6

44.2

22.6

57.7

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

4.5

-1.4

1.5

2.2

1.1

4.8

Cash from Financing Activities

4.8

74.2

2.1

46.4

0.8

62.5

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

Free Cash Flow

314.1

302.3

298.4

258.5

247.4

287.4

NOPAT

-101.4

-122.4

-153.9

-170.2

-88.9

11.1

Levered Free Cash Flow

155.9

87.9

-279.5

301.5

186.7

41.3

Unlevered Free Cash Flow

88.4

43.2

-323.2

223.5

114.6

5.4

Net Change in Cash

-88.6

358.2

284.4

67.1

221.4

334.2