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

Net Income

65.1

40

52.7

32.4

21.7

41.2

Depreciation & Amortization

13.3

13

12.6

11.9

11.2

10.3

Share-Based Compensation Expense

168.1

153.6

133.6

129.2

120.9

112.1

Other Adjustments

-1.7

-0.3

-0.9

18.3

—

—

Changes in Trade Receivables

-12.1

-16.6

-8.1

-7.9

-6.8

-4.5

Changes in Accounts Payable

10.5

-5

-5.5

10.4

18.3

35.5

Changes in Accrued Expenses

59.1

48.8

42.3

27.5

29.9

17.4

Changes in Unearned Revenue

75.9

85.4

81.5

73.1

71.1

70.1

Changes in Other Operating Activities

-28.1

4.7

4.4

16.3

9.4

-9.3

Cash from Operating Activities

350.7

342.1

331.1

311.1

292.9

272.8

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

Capital Expenditure

-17

-16.8

-15.4

-13.2

-12.2

-9.2

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

-3.2

-2.7

-2.2

-2

-2.1

-2.6

Purchases of Investments

-159.6

-59.6

-59.6

-55.6

—

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-185.8

-85.1

-83.3

-70.8

-63.9

-11.8

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

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

50.5

48.8

43.3

41.2

30.2

Net Issuance / (Repurchases) of Common Shares

43.2

50.5

48.8

43.3

41.2

30.2

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

-18

-7.3

6.5

11.9

12.7

9.6

Cash from Financing Activities

25.2

43.2

55.2

55.2

53.9

39.8

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

Free Cash Flow

333.7

325.3

315.6

297.9

280.7

263.7

NOPAT

5.4

-19.6

-6.1

-19.8

-29.1

-6.3

Levered Free Cash Flow

178.7

170.1

172.6

158.3

149.3

156

Unlevered Free Cash Flow

119

110.6

113.8

106.2

98.6

108.5

Net Change in Cash

190.1

300.3

303.1

295.5

282.9

300.9