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

Net Income

292.2

44.8

35.1

13.9

23.4

24.4

Depreciation & Amortization

3.6

3.4

3.6

3.7

2.9

2.2

Share-Based Compensation Expense

35.6

34.6

31

29.8

29

26.7

Other Adjustments

-239.9

-0.5

-0.6

-0.3

0.1

—

Changes in Trade Receivables

-11.6

1.3

14.7

-34.7

-16.5

-1.3

Changes in Accounts Payable

-3.4

4.4

-3.8

3.4

-0.2

1.1

Changes in Accrued Expenses

5.2

-4.1

-6.2

15.5

5.6

0.3

Changes in Unearned Revenue

10.6

16.2

42.1

62.3

19.1

12.2

Changes in Other Operating Activities

-7.9

-9.4

-10.4

-10.2

-6.9

-3.3

Cash from Operating Activities

84.2

90.7

105.6

83.3

56.3

62.4

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

Capital Expenditure

-4.9

-1.2

-1.3

-2

-3.2

-5.6

Purchases of Intangible Assets

-2

-3.2

-1.3

-0.5

-1.8

-3.1

Proceeds from Sale of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-50.8

-21.7

-26.6

-111.6

-81.7

—

Proceeds from Sale of Investments

39.6

23.8

18.7

3.7

1.9

—

Payments for Business Acquisitions

-33.6

—

—

-3.3

-6.6

—

Cash from Investing Activities

-51.7

-2.3

-10.5

-110.4

-93.3

-8.7

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

Issuance of Common Shares

2.7

3.8

3.1

7.8

3.2

4.8

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

2.7

3.8

3.1

7.8

3.2

4.8

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

—

—

—

-49.4

-24.7

—

Cash from Financing Activities

2.7

3.8

3.1

-41.6

3.2

4.8

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

Free Cash Flow

79.4

89.5

104.3

81.4

53.1

56.8

NOPAT

221.2

32.2

23.7

8.6

12.5

15.9

Levered Free Cash Flow

295.3

54.1

59.1

86.6

40.6

31.4

Unlevered Free Cash Flow

224.3

41.5

47.7

81.3

29.7

22.9

Net Change in Cash

35.3

92.2

98.2

-68.6

-33.8

58.5