Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Income

—

112,434.5

—

60,026.5

—

31,538.1

Depreciation & Amortization

—

2,640.9

—

1,888.2

—

2,735.1

Share-Based Compensation Expense

—

9,883.6

—

7,078.8

—

7,718.4

Other Adjustments

—

-9,693.1

—

-1,287.3

—

-907.1

Changes in Trade Receivables

—

48.8

—

-3,326.4

—

86

Changes in Accounts Payable

—

16,885.2

—

11,623.1

—

749.4

Changes in Accrued Expenses

—

13,781.2

—

34,258.2

—

7,004

Changes in Unearned Revenue

—

802.4

—

755

—

222.9

Changes in Other Operating Activities

—

-24,854.3

—

-16,853.6

—

-638.9

Cash from Operating Activities

37,158.6

57,069.5

64,859.8

69,428.5

24,734

38,202.1

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Capital Expenditure

—

-967.1

—

-583.9

—

-635.7

Proceeds from Sale of Property, Plant & Equipment

—

0.5

—

0.5

—

0

Purchases of Investments

—

-267,852.7

—

-189,501.2

—

-170,792.2

Proceeds from Sale of Investments

—

150,428.1

—

134,523.6

—

149,066.2

Other Investing Activities

—

35.2

—

129.8

—

—

Cash from Investing Activities

-33,405.9

-47,443.8

-70,912.2

-21,291.2

-34,140.1

-8,916.3

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

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

—

-8,968.8

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

-0.1

—

-8,968.8

—

—

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

—

8.2

—

10.1

Cash from Financing Activities

0.6

0.4

0.8

-8,967.9

7.3

9.8

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Free Cash Flow

37,158.6

56,102.3

64,859.8

68,844.6

24,734

37,566.4

NOPAT

34,770.9

42,379.6

49,482.1

33,017.3

16,048.8

17,303.3

Levered Free Cash Flow

45,495.3

60,715.6

60,007.2

60,935.6

21,209.1

29,479

Unlevered Free Cash Flow

34,770.9

50,667.9

49,482.1

64,104.3

16,048.8

26,740

Net Change in Cash

3,753.3

9,626.1

-6,051.6

39,169.4

-9,398.8

29,295.5