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

Net Income

398.5

378.3

331.1

462.3

367.9

337.1

Depreciation & Amortization

234.2

226.4

215.9

213.9

208.5

203.8

Stock Based Compensation

46

43.9

38.8

33

39.6

39.7

Other Adjustments

86.8

90.4

131.3

-12.5

61.9

89

Changes in Trade Receivables

-35.4

-39.1

66.8

-69.8

-13.3

11.8

Changes in Inventories

-8.6

-5.5

-4.1

6.4

2.7

-3.1

Changes in Accounts Payable

6.2

4.1

2.9

-5.8

-11.7

4.2

Changes in Accrued Expenses

66.5

-8

-107.4

111

45.6

22

Changes in Income Taxes Payable

-337.8

—

—

384.5

-384.5

—

Changes in Unearned Revenue

161.2

-62.1

-70.6

86.2

147.1

-52.1

Changes in Other Operating Activities

-55.7

-224.3

-76

-342.1

46.9

-268.3

Cash from Operating Activities

869.5

404.1

528.7

722.2

755.4

384.1

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

Capital Expenditure

-11.6

-16.5

-9.5

-26.8

-23.3

-6.6

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

-16

-14.4

-12.4

-11.6

-12.9

-10.9

Proceeds from Sale of Investments

—

—

—

245.6

122.8

—

Payments for Business Acquisitions

-1,275.2

-1,880.3

-124.9

-148.8

-1,605.8

0.4

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

0.1

6.7

—

1.4

1.2

8.3

Cash from Investing Activities

-1,302.7

-1,904.5

-146.8

59.7

-1,640.8

-8.8

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

Issuance of Long-Term Debt

2,000

—

—

1,000

2,000

—

Repayments of Long-Term Debt

-700

—

—

-250

-500

—

Net Issuance / (Repayments) of Long-Term Debt

1,300

—

—

750

1,500

—

Issuance of Common Shares

10.5

36.4

49.9

4.5

16.4

58.7

Net Issuance / (Repurchases) of Common Shares

10.5

36.4

49.9

4.5

16.4

58.7

Common Share Dividends Paid

-88.8

-88.6

-88.6

-80.8

-80.5

-80.1

Other Financing Activities

-707.6

1,400.2

-169.1

-755.9

-549.6

-300.1

Cash from Financing Activities

514.1

1,348

-207.8

-832.2

886.3

-321.5

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

Free Cash Flow

857.9

387.6

519.2

695.4

732.1

377.5

NOPAT

458.3

427.4

416.5

410.6

391.1

391.7

Levered Free Cash Flow

1,752.9

292.4

282.3

1,639.7

1,899.2

237

Unlevered Free Cash Flow

512.7

341.5

367.7

837.9

422.4

291.6

Net Change in Cash

80.9

-152.4

174.1

-50.3

0.9

53.8