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

Net Income

67,744

63,360

81,401

89,561

107,568

68,521

Depreciation & Amortization

13,210

12,637

12,952

12,855

12,701

15,141

Other Adjustments

-35,219

-38,689

-55,491

-65,040

-90,709

-44,687

Changes in Trade Receivables

-3,557

-892

-3,138

626

-835

-1,871

Changes in Inventories

-654

591

178

591

1,383

1,707

Changes in Income Taxes Payable

-5,785

-9,672

-10,392

-8,163

5,814

819

Changes in Unearned Revenue

449

153

333

376

1,273

1,097

Changes in Other Operating Activities

3,210

3,178

5,086

-214

3,176

5,468

Cash from Operating Activities

39,398

27,412

30,929

30,592

40,371

51,767

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

Capital Expenditure

-20,072

-19,187

-18,864

-18,976

-19,337

-19,939

Purchases of Investments

-602,863

-559,163

-592,126

-536,079

-454,857

-378,778

Proceeds from Sale of Investments

620,590

594,594

587,404

545,359

453,018

377,491

Payments for Business Acquisitions

—

—

—

-396

—

—

Other Investing Activities

914

735

497

-195

-690

-361

Cash from Investing Activities

-1,827

33,321

-23,485

-10,287

-21,906

-37,416

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

Issuance of Short-Term Debt

976

-1,328

-862

-3,059

-1,252

664

Net Issuance / (Repayments) of Short-Term Debt

976

-1,328

-862

-3,059

-1,252

664

Issuance of Long-Term Debt

5,056

4,911

4,927

13,186

7,288

9,514

Repayments of Long-Term Debt

-7,862

-6,924

-6,641

-11,947

-11,751

-13,560

Net Issuance / (Repayments) of Long-Term Debt

-2,806

-2,013

-1,714

1,239

-4,463

-4,046

Repurchases of Common Shares

—

—

—

-2,918

—

-7,238

Net Issuance / (Repurchases) of Common Shares

—

—

—

-2,918

—

-7,238

Other Financing Activities

-1,368

-5,622

-3,101

-5,622

-4,839

-3,346

Cash from Financing Activities

1,375

-2,525

-505

-10,360

-12,149

-13,720

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

Free Cash Flow

19,326

8,225

12,065

11,616

21,034

31,828

NOPAT

51,396.8

48,183

48,111.7

49,444.5

43,406

44,646.3

Levered Free Cash Flow

55,991

47,277

67,613

73,644

106,170

68,768

Unlevered Free Cash Flow

41,754.8

35,883

37,404.7

35,913.5

48,416

48,939.3

Net Change in Cash

38,946

58,208

6,939

9,945

6,316

631