Operating ActivitiesSep '25Mar '25Sep '24Mar '24Sep '23Mar '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Net Income

338

547

574

472

801

192

Depreciation & Amortization

161

154

202

231

173

295

Share-Based Compensation Expense

326

325

317

299

285

283

Other Adjustments

-33

9

-50

-26

108

-65

Changes in Trade Receivables

-398

332

-447

486

-367

242

Changes in Inventories

—

—

—

—

—

—

Changes in Accounts Payable

196

73

117

-8

-200

91

Changes in Accrued Expenses

—

—

—

—

—

269

Changes in Unearned Revenue

-375

225

-339

316

-403

511

Changes in Other Operating Activities

-68

60

-20

74

74

-78

Cash from Operating Activities

147

1,725

354

1,844

471

1,740

Investing ActivitiesSep '25Mar '25Sep '24Mar '24Sep '23Mar '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Capital Expenditure

-115

-104

-117

-103

-96

-95

Purchases of Investments

-97

-200

-237

-327

-313

-232

Proceeds from Sale of Investments

72

456

239

330

302

229

Payments for Business Acquisitions

-17

—

—

—

—

—

Cash from Investing Activities

-157

152

-115

-100

-107

-98

Financing ActivitiesSep '25Mar '25Sep '24Mar '24Sep '23Mar '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

—

Issuance of Common Shares

45

36

42

37

40

36

Repurchases of Common Shares

-946

-1,853

-889

-726

-770

-708

Net Issuance / (Repurchases) of Common Shares

-901

-1,817

-847

-689

-730

-672

Common Share Dividends Paid

-96

-98

-101

-102

-103

-104

Other Financing Activities

—

—

—

—

—

—

Cash from Financing Activities

-997

-1,915

-948

-791

-833

-776

Free Cash FlowSep '25Mar '25Sep '24Mar '24Sep '23Mar '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Free Cash Flow

32

1,621

237

1,741

375

1,645

NOPAT

338.7

520.1

541.4

440.4

777.3

192.4

Levered Free Cash Flow

137

955

417

982

349

1,185

Unlevered Free Cash Flow

137.7

928.1

384.4

950.4

325.3

1,185.4

Net Change in Cash

-1,007

-38

-709

953

-469

866