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

Net Income

270.9

268.6

254.7

263.1

308.6

322

Depreciation & Amortization

92.2

90.7

89.1

88.8

86.7

84.6

Share-Based Compensation Expense

—

—

—

11.3

5.7

—

Other Adjustments

-17.2

9.2

9.1

0.6

24.2

7.8

Changes in Trade Receivables

—

—

—

74.1

37

—

Changes in Accounts Payable

—

—

—

-21

-10.5

—

Changes in Accrued Expenses

—

—

—

19.2

9.6

—

Changes in Income Taxes Payable

—

—

—

14.6

7.3

—

Changes in Other Operating Activities

91.5

-82.7

-16.4

-50.4

34.2

-26.6

Cash from Operating Activities

437.5

285.8

336.5

401.1

446.5

387.9

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

Capital Expenditure

-93.9

-187.2

-88.1

-170.9

-242.8

-238.1

Proceeds from Sale of Property, Plant & Equipment

3.9

1.8

5.2

4

11.3

3.3

Purchases of Investments

—

—

—

—

—

-30

Proceeds from Sale of Investments

—

—

—

15

30

—

Other Investing Activities

—

0.1

—

—

—

—

Cash from Investing Activities

-90.1

-185.2

-82.9

-166.9

-201.4

-264.9

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

Issuance of Short-Term Debt

-85

130

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

-85

130

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

-20

—

—

—

-20

Net Issuance / (Repayments) of Long-Term Debt

—

-20

—

—

—

-20

Repurchases of Common Shares

-180.8

-223.5

-201.1

-142.5

-167.7

-551.8

Net Issuance / (Repurchases) of Common Shares

-180.8

-223.5

-201.1

-142.5

-167.7

-551.8

Common Share Dividends Paid

-58.7

-59

-59.5

-55.4

-55.6

-56

Other Financing Activities

-0.3

-1.2

-4.5

-1.7

-1.9

-1.9

Cash from Financing Activities

-324.8

-173.8

-265.1

-199.6

-245.2

-629.7

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

Free Cash Flow

343.5

98.7

248.4

230.1

203.7

149.7

NOPAT

271.4

269.1

254.2

262.2

307.6

318.5

Levered Free Cash Flow

275.8

199.4

239.2

143.5

193.2

121.9

Unlevered Free Cash Flow

361.2

89.9

238.8

142.6

192.2

138.3

Net Change in Cash

22.5

-73.1

-11.5

34.5

-0.1

-506.7