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

Net Income

13.1

1.6

27.4

23

-12

14.3

Depreciation & Amortization

3.5

3.4

3.3

3.2

3.2

2.9

Share-Based Compensation Expense

49.9

56.6

31

30.7

35.4

36.6

Other Adjustments

-2

0.6

-0.7

1

17.3

—

Changes in Trade Receivables

3.5

-9.8

-0.6

-5.2

-1

-1.3

Changes in Accounts Payable

3.5

10.1

-3.8

0.8

-12.1

9.6

Changes in Accrued Expenses

30.2

2.9

21.2

4.7

20

-3.6

Changes in Unearned Revenue

3.3

18.4

44.1

10.1

12.8

14.5

Changes in Other Operating Activities

-9.8

-17

-9.8

8.4

23.1

-17.3

Cash from Operating Activities

95.1

66.8

112

76.7

86.6

55.8

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

Capital Expenditure

-4

-5.9

-3.7

-3.4

-3.8

-4.5

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

-0.9

-0.9

-0.8

-0.6

-0.4

-0.5

Purchases of Investments

-149.5

—

-10

-6

-49.6

—

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-154.5

-6.8

-14.5

-10

-53.8

-5

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments 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

8

12.4

14.1

8.7

15.3

10.6

Net Issuance / (Repurchases) of Common Shares

8

12.4

14.1

8.7

15.3

10.6

Other Financing Activities

-12

-9.5

4.4

-0.9

-1.3

4.3

Cash from Financing Activities

-4

2.9

18.5

7.7

14.1

14.9

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

Free Cash Flow

91.2

61

108.3

73.3

82.8

51.3

NOPAT

-2.3

-7.1

9.8

9.8

-26.4

1.5

Levered Free Cash Flow

39.8

13.5

78.6

46.8

31.2

16

Unlevered Free Cash Flow

24.4

4.8

61

33.6

16.8

3.2

Net Change in Cash

-63.3

62.9

116

74.4

46.9

65.7