Operating ActivitiesJun '25Dec '24Jun '24

Net Income

29

11

21.4

Depreciation & Amortization

6.6

6.4

5.5

Share-Based Compensation Expense

87.6

66

63.2

Other Adjustments

-0.1

18.3

—

Changes in Trade Receivables

-10.4

-6.2

-1.7

Changes in Accounts Payable

6.2

-11.3

21.7

Changes in Accrued Expenses

24.1

24.7

2.7

Changes in Unearned Revenue

62.5

22.9

50.2

Changes in Other Operating Activities

-26.8

31.5

-15.2

Cash from Operating Activities

178.8

163.3

147.7

Investing ActivitiesJun '25Dec '24Jun '24

Capital Expenditure

-9.6

-7.2

-6

Proceeds from Sale of Property, Plant & Equipment

—

—

—

Purchases of Intangible Assets

-1.7

-1

-1.1

Purchases of Investments

-10

-55.6

—

Other Investing Activities

—

—

—

Cash from Investing Activities

-21.3

-63.8

-7

Financing ActivitiesJun '25Dec '24Jun '24

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

26.5

24

19.3

Net Issuance / (Repurchases) of Common Shares

26.5

24

19.3

Other Financing Activities

-5.1

-2.2

14.1

Cash from Financing Activities

21.4

21.8

33.4

Free Cash FlowJun '25Dec '24Jun '24

Free Cash Flow

169.2

156.1

141.8

NOPAT

-1.7

-19.5

-2.8

Levered Free Cash Flow

92.1

78

80.3

Unlevered Free Cash Flow

61.4

47.5

56.1

Net Change in Cash

178.9

121.4

174.1