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

Net Income

386

117.2

96.8

88.6

86.8

66.2

Depreciation & Amortization

14.2

13.6

12.4

10.9

9.2

8

Share-Based Compensation Expense

131

124.4

116.5

110.5

105.7

102.2

Other Adjustments

-2

-1.6

—

-0.3

—

—

Changes in Trade Receivables

-30.3

-35.2

-37.7

-39.9

-32.5

-24.3

Changes in Accounts Payable

0.6

3.8

0.5

3.9

0.4

0.9

Changes in Accrued Expenses

10.3

10.7

15.2

16.9

4.6

0.3

Changes in Unearned Revenue

131.1

139.7

135.7

123.7

101.7

98.7

Changes in Other Operating Activities

-37.8

-36.9

-30.8

-28.6

-24.6

-19.7

Cash from Operating Activities

363.9

335.9

307.6

285.5

251.4

232.7

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

Capital Expenditure

-9.3

-7.6

-12

-12.1

-11.1

-8.7

Purchases of Intangible Assets

-7

-6.8

-6.7

-9

-11.8

-13.9

Proceeds from Sale of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-210.8

-241.6

—

-193.3

—

—

Proceeds from Sale of Investments

85.8

48

—

3.7

—

—

Payments for Business Acquisitions

—

—

—

-6.6

—

—

Cash from Investing Activities

-174.9

-216.5

-222.9

-217.3

-111.1

-22.6

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

Issuance of Common Shares

17.5

17.9

18.9

19.4

15.2

13.6

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

17.5

17.9

18.9

19.4

15.2

13.6

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

—

—

—

-49.4

—

—

Cash from Financing Activities

-31.9

-31.5

-30.5

-30

15.2

2.1

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

Free Cash Flow

354.6

328.3

295.6

273.4

240.3

224.1

NOPAT

272.3

76.6

60.5

54.2

48.8

32.2

Levered Free Cash Flow

495.1

240.4

217.7

203.2

167.1

145.8

Unlevered Free Cash Flow

381.4

199.8

181.5

168.8

129.1

111.7

Net Change in Cash

157.1

88

54.3

38.2

155.4

212.3