Operating ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Net Income

20.3

104.2

117.2

138.7

175.4

212.9

Depreciation & Amortization

362.3

314.9

281.4

263.6

247.8

234.1

Share-Based Compensation Expense

174.7

125.7

96.6

89

88.5

88.6

Other Adjustments

35.8

18.5

22.3

20.5

27

33.2

Changes in Trade Receivables

-48.8

-17.9

-30.3

-30.2

-15.7

-57.1

Changes in Accounts Payable

-3.5

9.7

-55.8

43.5

70.7

67.5

Changes in Income Taxes Payable

2.9

8.1

23.7

22.4

4.6

-9.2

Changes in Unearned Revenue

20.1

9

10.9

11.2

13

8.8

Changes in Other Operating Activities

-177.6

-182.1

-161.6

-166.1

-160.3

-175.8

Cash from Operating Activities

362.5

394.6

306.2

392.6

446.5

388.8

Investing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Capital Expenditure

-401.3

-396.1

-336.8

-637.9

-625.9

-560.9

Proceeds from Sale of Property, Plant & Equipment

1.6

2.5

—

1.7

—

—

Proceeds from Sale of Investments

—

—

—

—

—

—

Payments for Business Acquisitions

-2,993.9

-1,532.6

-1,162.6

-276.7

-240.5

-154.5

Cash from Investing Activities

-3,099.9

-1,496.7

-1,443.2

-912.9

-725.4

-661.8

Financing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

—

Issuance of Common Shares

23.2

21.7

26.5

24.5

24.7

24.4

Repurchases of Common Shares

-65

-49.6

-38.2

-29.5

-31.7

-30.8

Net Issuance / (Repurchases) of Common Shares

-41.8

-27.9

-11.7

-5

-7

-6.4

Other Financing Activities

-5

-4.9

-5.8

-8.7

-4.1

-3.3

Cash from Financing Activities

-162

-96.8

-38.5

-13.7

-14.5

-12.7

Free Cash FlowSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Free Cash Flow

-38.8

-1.5

-30.6

-245.3

-179.4

-172.1

NOPAT

-30.4

-3.7

2.9

3.1

23.2

51

Levered Free Cash Flow

-176.8

-132.3

-121

-324.6

-274.7

-222.5

Unlevered Free Cash Flow

-227.5

-240.2

-235.3

-460.2

-426.9

-384.5

Net Change in Cash

-2,899.4

-1,198.9

-1,175.5

-534

-293.4

-285.7