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

Net Income

—

—

—

112,434.5

—

—

Depreciation & Amortization

—

—

—

2,640.9

—

—

Share-Based Compensation Expense

—

—

—

9,883.6

—

—

Other Adjustments

—

—

—

-9,693.1

—

—

Changes in Trade Receivables

—

—

—

48.8

—

—

Changes in Accounts Payable

—

—

—

16,885.2

—

—

Changes in Accrued Expenses

—

—

—

13,781.2

—

—

Changes in Unearned Revenue

—

—

—

802.4

—

—

Changes in Other Operating Activities

—

—

—

-24,854.3

—

—

Cash from Operating Activities

112,366.3

94,228.1

116,379.1

121,929.3

129,272.8

134,288.3

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

Capital Expenditure

—

—

—

-967.1

—

—

Proceeds from Sale of Property, Plant & Equipment

—

—

—

0.5

—

—

Purchases of Investments

—

—

—

-267,852.7

—

—

Proceeds from Sale of Investments

—

—

—

150,428.1

—

—

Other Investing Activities

—

—

—

35.2

—

—

Cash from Investing Activities

-75,506.7

-80,849.7

-96,449.9

-118,356

-104,281.5

-92,203.4

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

-0.1

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

-0.1

—

—

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Issuance of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

—

—

—

1.3

—

—

Cash from Financing Activities

1.4

1

1.4

1.2

-8,967.4

-8,967.2

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

Free Cash Flow

112,366.3

94,228.1

116,379.1

120,962.2

129,272.8

134,288.3

NOPAT

78,412.5

77,125.9

82,220

91,864

89,682.5

82,499.2

Levered Free Cash Flow

102,270.1

97,922.6

99,178.5

120,722.7

108,268.2

98,824.6

Unlevered Free Cash Flow

78,412.5

77,125.9

82,220

100,152.3

89,682.5

82,499.2

Net Change in Cash

36,861

13,379.4

19,930.5

3,574.4

16,023.9

33,117.8