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

Net Income

-128.6

123.6

-146.9

-104.3

-140.5

-66.3

Depreciation & Amortization

4.5

5.5

5.4

5.3

5.5

5.6

Share-Based Compensation Expense

31.1

29.7

29.7

36.1

32

30.7

Other Adjustments

-33.1

21.1

2.2

8.2

0.2

4.1

Changes in Trade Receivables

28

-12.9

52.5

-74.3

9.3

-22.1

Changes in Inventories

-2.1

-13.5

1

-5

0.3

-0.8

Changes in Accounts Payable

-8.8

5.7

-26

35.2

-2.2

-3.2

Changes in Accrued Expenses

94.6

23.2

-42.7

14.7

16.1

17.2

Changes in Income Taxes Payable

0

-0

0.1

-0

-0.2

-1.9

Changes in Unearned Revenue

-16.1

-20.8

-13.7

-14.3

-33

-62.7

Changes in Other Operating Activities

-101

-10.2

-12.4

-17.7

1.2

-20.4

Cash from Operating Activities

-131.4

151.3

-150.8

-116.1

-115

-119.9

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

Capital Expenditure

-5.3

-12.3

-12.6

-25.5

-9.1

-6.2

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

-1.7

-2

-0.7

-2.5

12.8

-14

Purchases of Investments

-323.9

-491.6

-311.1

-333.6

-715.4

-284.9

Proceeds from Sale of Investments

422.2

385.8

494.8

429.9

370.9

367.6

Cash from Investing Activities

91.3

-120.1

170.5

68.2

-340.8

62.5

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-0

-0

-0

-44.4

-22.3

-0

Net Issuance / (Repayments) of Long-Term Debt

-0

-0

-0

-44.4

-22.3

-0

Issuance of Common Shares

81.3

1.3

2.2

0.4

496.1

2.6

Repurchases of Common Shares

—

—

—

-0.2

-0.1

—

Net Issuance / (Repurchases) of Common Shares

81.3

1.3

2.2

0.3

496

2.6

Other Financing Activities

—

—

—

—

—

—

Cash from Financing Activities

81.2

1.2

2.2

-44.1

496

2.6

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

Free Cash Flow

-136.7

139

-163.4

-141.6

-124

-126.1

NOPAT

-159.9

139.8

-146.7

-114.3

-152.4

-66

Levered Free Cash Flow

-162.4

101

-247.6

-139.8

-191.4

-138.7

Unlevered Free Cash Flow

-194.1

117.3

-247.6

-121.7

-173.7

-138.6

Net Change in Cash

41.1

32.5

21.9

-92

40.3

-54.9