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

Net Income

1,100

772.6

579.6

467.9

487.9

412

Depreciation & Amortization

26.1

28.2

29.8

31.6

32.6

33.1

Share-Based Compensation Expense

769.4

739.5

721.3

691.6

542.4

514.4

Other Adjustments

-26.7

-11.7

-17.6

32.8

-40.1

-35.9

Changes in Trade Receivables

-322.4

-76.3

-224.2

-211.2

-258.1

-290.8

Changes in Accounts Payable

-11.4

14

6.3

-30.3

—

—

Changes in Accrued Expenses

—

—

—

115.6

—

—

Changes in Unearned Revenue

-16.6

70.8

9

60.2

—

—

Changes in Other Operating Activities

7.2

-10.5

27.3

-25.3

—

—

Cash from Operating Activities

1,817.5

1,729.6

1,334.5

1,153.9

994.7

708.4

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

Capital Expenditure

-23.7

-20.9

-16.2

-12.6

-14.4

-12

Purchases of Investments

-8,068.7

-6,188

-5,840.3

-5,395.9

-4,263.4

-4,483.6

Proceeds from Sale of Investments

6,982.5

4,592.7

4,672.4

5,073.5

2,731.7

3,073.9

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-6.6

-8.4

—

-5.6

—

—

Cash from Investing Activities

-1,185.5

-1,687.8

-1,219.7

-340.7

-1,550.1

-1,425.6

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

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

—

—

Issuance of Common Shares

596

740.7

728.1

745.4

321.6

201.8

Repurchases of Common Shares

-74.4

-74.1

-73.2

-64.2

—

—

Net Issuance / (Repurchases) of Common Shares

521.6

666.6

654.9

681.2

321.6

201.8

Issuance of Preferred Shares

—

—

—

—

—

—

Repurchases of Preferred Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

—

Other Financing Activities

0.4

-408.1

0.1

-217.8

-0.1

0.3

Cash from Financing Activities

222.7

367.6

359.2

463.4

275.9

175.4

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

Free Cash Flow

1,793.8

1,708.7

1,318.4

1,141.2

980.3

696.4

NOPAT

837.1

554.8

390.6

296.9

346

274.8

Levered Free Cash Flow

1,077

844.8

626.9

601.4

494.7

425.7

Unlevered Free Cash Flow

818.7

636.3

446.8

436.1

364.2

296

Net Change in Cash

854.6

409.4

474.1

1,276.6

-279.4

-541.8