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

Net Income

709.4

830.2

719.1

723.1

645.3

524.2

Depreciation & Amortization

442.3

422.4

400.2

392.1

373

345.6

Stock Based Compensation

82.7

72.6

73.3

60

63.5

57.3

Other Adjustments

221.7

49.4

133.9

95.6

113.7

139.7

Changes in Trade Receivables

27.7

-83.1

79

-89.5

31.8

-39.1

Changes in Inventories

-9.6

9.1

-11

-0.7

-5.9

-19.4

Changes in Accounts Payable

7

-17.5

4.5

0.3

17.9

-9.6

Changes in Accrued Expenses

-115.4

156.6

-47.3

90

-91

57.1

Changes in Income Taxes Payable

—

—

—

—

—

—

Changes in Unearned Revenue

-132.7

233.3

-122.6

192.2

-98.3

14.3

Changes in Other Operating Activities

-300.3

-195.4

-313.5

-211.3

-266.7

-746.6

Cash from Operating Activities

932.8

1,477.6

915.6

1,251.8

783.3

323.5

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

Capital Expenditure

-26

-50.1

-15.9

-43.1

-24.9

-26.4

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Intangible Assets

-26.8

-24.5

-20.5

-20.7

-19.3

-15.2

Proceeds from Sale of Investments

—

245.6

—

—

—

—

Payments for Business Acquisitions

-2,005.2

-1,754.6

-1,858.3

-2,035.4

-17.3

-4,021.2

Proceeds from Business Divestments

—

—

—

—

2

2,565.9

Other Investing Activities

6.7

2.5

7.3

23.2

9.2

1.4

Cash from Investing Activities

-2,051.3

-1,581.1

-1,887.4

-2,076

-50.3

-1,495.5

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

Issuance of Long-Term Debt

—

2,000

—

—

—

—

Repayments of Long-Term Debt

—

-500

—

-700

—

-800

Net Issuance / (Repayments) of Long-Term Debt

—

1,500

—

-700

—

-800

Issuance of Common Shares

86.3

20.9

86.2

61.5

69.2

33.1

Net Issuance / (Repurchases) of Common Shares

86.3

20.9

86.2

61.5

69.2

33.1

Common Share Dividends Paid

-177.2

-161.3

-160.6

-145.4

-144.8

-131.6

Other Financing Activities

1,231.1

-1,305.5

1,089.8

360.2

-0.2

-3.9

Cash from Financing Activities

1,140.2

54.1

1,015.4

-423.7

-75.8

-913.8

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

Free Cash Flow

906.8

1,427.5

899.7

1,208.7

758.4

297.1

NOPAT

843.5

801.4

771.5

714.9

655.1

636.2

Levered Free Cash Flow

574.7

2,888.6

613.5

455.7

552.1

1,070.4

Unlevered Free Cash Flow

708.8

1,359.8

665.9

1,134.4

559.2

251.2

Net Change in Cash

21.7

-49.4

43.6

-1,247.9

657.2

-2,085.8