Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23

Net Income

17.9

-3.8

-33.2

-70.7

-47.2

Depreciation & Amortization

11.7

10.5

7.6

6.9

6.2

Share-Based Compensation Expense

73.9

80.9

71.2

72.5

64.4

Other Adjustments

6

5.9

3.1

5.9

4.6

Changes in Trade Receivables

-55.9

268.4

-82.1

-183.4

—

Changes in Accounts Payable

4.4

-6.8

-14

17.4

10.2

Changes in Accrued Expenses

35.8

-30.1

15.6

51.6

-4.2

Changes in Unearned Revenue

-5.1

23.4

-10.7

74.2

-12.5

Changes in Other Operating Activities

85.3

-146

34.5

80.5

-130

Cash from Operating Activities

174.1

202.4

-7.9

0.6

-54.2

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23

Capital Expenditure

-26.6

-3.9

-2.1

-1.3

-1.6

Purchases of Intangible Assets

-6

-5.2

-6.5

-3.9

-2.3

Payments for Business Acquisitions

—

—

—

—

-40.9

Cash from Investing Activities

-32.6

-9.1

-8.6

-5.2

-44.8

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23

Issuance of Short-Term Debt

2,493

883

570

430

334

Repayments of Short-Term Debt

-2,493

-898

-685

-334

-300

Net Issuance / (Repayments) of Short-Term Debt

—

-15

-115

96

34

Repayments of Long-Term Debt

—

—

—

—

-17.1

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

—

-17.1

Issuance of Common Shares

10.3

8.9

9.2

9.4

11.1

Repurchases of Common Shares

-11.6

-2.7

-2.6

-4.6

-2.1

Net Issuance / (Repurchases) of Common Shares

-1.3

6.2

6.6

4.8

9

Issuance of Preferred Shares

—

—

—

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

—

—

Other Financing Activities

-2.6

—

-10.3

—

—

Cash from Financing Activities

-3.9

-8.8

-118.6

100.8

25.9

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23

Free Cash Flow

147.5

198.5

-10

-0.7

-55.8

NOPAT

20.9

-9.4

-41

-73.8

-46.5

Levered Free Cash Flow

123.5

-171.8

-117.2

254.6

-162.1

Unlevered Free Cash Flow

126.5

-162.4

-10.1

155.4

-178.4

Net Change in Cash

137.6

184.5

-135.1

96.2

-73.2