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

Net Income

-30.9

6.2

-14.8

59.8

53

19.2

Depreciation & Amortization

112.7

101.4

78.3

69.9

65.3

67.9

Share-Based Compensation Expense

70.8

51.8

30.4

21.7

21.8

22.7

Other Adjustments

52.7

-13.6

14.5

-15

8

14.8

Changes in Trade Receivables

-13.5

-3.1

-15.7

-16.5

17.4

-15.5

Changes in Accounts Payable

-43.3

76.3

-22.1

-14.4

-30.1

10.8

Changes in Income Taxes Payable

0.1

-28

6.7

24.1

5.3

-12.4

Changes in Unearned Revenue

0.3

4

12.8

3

-10.8

5.9

Changes in Other Operating Activities

-74.8

-48.5

-36.9

-29.4

-33.9

-55.3

Cash from Operating Activities

68.2

146.5

53.2

94.6

100.3

58.1

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

Capital Expenditure

-91.8

-151.5

-79.2

-78.8

-86.6

-92.2

Proceeds from Sale of Property, Plant & Equipment

0.5

0.7

0.1

0.3

1.4

—

Purchases of Investments

—

-142.4

-284.8

—

—

—

Proceeds from Sale of Investments

—

101.7

203.4

—

—

—

Payments for Business Acquisitions

-1,597.1

-375.1

-750.1

-271.6

-135.8

-5.1

Cash from Investing Activities

-1,688.4

-150.8

-910.6

-350.1

-85.2

-97.3

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

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

—

Issuance of Common Shares

6

7.8

6.6

2.8

4.5

12.6

Repurchases of Common Shares

-68.4

-57.6

-53.2

-0.8

-1.8

-0.9

Net Issuance / (Repurchases) of Common Shares

-62.4

-49.8

-46.6

2

2.7

11.7

Other Financing Activities

-1.3

-1.3

-0.7

-1.9

-1.3

-4.5

Cash from Financing Activities

-63.7

-51.1

-47.3

0.1

1.5

7.2

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

Free Cash Flow

-23.6

-5

-26

15.8

13.7

-34.1

NOPAT

-34.5

-7.8

-94.5

28.1

16.2

-8.6

Levered Free Cash Flow

-127.7

-40.1

-55.2

34.3

-37.8

-56.1

Unlevered Free Cash Flow

-131.3

-54.1

-134.9

2.6

-74.6

-83.9

Net Change in Cash

-1,683.9

-55.4

-904.7

-255.4

16.6

-32