Operating ActivitiesLTM

Net Income

65.1

Depreciation & Amortization

13.3

Stock Based Compensation

168.1

Other Adjustments

-1.7

Changes in Trade Receivables

-12.1

Changes in Accounts Payable

10.5

Changes in Accrued Expenses

59.1

Changes in Unearned Revenue

75.9

Changes in Other Operating Activities

-28.1

Cash from Operating Activities

350.7

Investing ActivitiesLTM

Capital Expenditure

-17

Proceeds from Sale of Property, Plant & Equipment

—

Purchases of Intangible Assets

-3.2

Purchases of Investments

-159.6

Other Investing Activities

—

Cash from Investing Activities

-185.8

Financing ActivitiesLTM

Issuance of Short-Term Debt

—

Net Issuance / (Repayments) of Short-Term Debt

—

Repayments of Long-Term Debt

—

Net Issuance / (Repayments) of Long-Term Debt

—

Issuance of Common Shares

43.2

Net Issuance / (Repurchases) of Common Shares

43.2

Issuance of Preferred Shares

—

Net Issuance / (Repurchases) of Preferred Shares

—

Other Financing Activities

-18

Cash from Financing Activities

25.2

Free Cash FlowLTM

Free Cash Flow

333.7

NOPAT

5.4

Levered Free Cash Flow

178.7

Unlevered Free Cash Flow

119

Net Change in Cash

190.1