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

Net Income

17,129

46,231

43,330

25,191

71,956

15,539

Depreciation & Amortization

8,584

4,053

8,802

6,339

6,147

5,486

Other Adjustments

-4,847

-33,842

-31,198

-10,734

-70,144

-2,304

Changes in Trade Receivables

-2,634

1,742

-1,116

-755

-1,194

834

Changes in Inventories

456

135

456

1,251

175

-699

Changes in Income Taxes Payable

-379

-9,293

1,130

-311

15,176

51

Changes in Unearned Revenue

1,512

-1,359

1,735

-638

2,492

-523

Changes in Other Operating Activities

1,605

1,573

-1,787

7,255

-3,010

3,609

Cash from Operating Activities

20,988

6,424

24,168

27,599

21,597

21,993

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

Capital Expenditure

-9,139

-10,048

-8,928

-11,011

-8,398

-8,631

Purchases of Investments

-256,895

-302,268

-233,811

-144,967

-106,502

-94,228

Proceeds from Sale of Investments

290,364

304,230

241,129

136,362

109,772

99,708

Payments for Business Acquisitions

—

-396

—

-7,321

-1,283

-10,491

Other Investing Activities

397

338

-533

172

513

214

Cash from Investing Activities

32,957

364

-10,651

-26,765

-5,898

-13,428

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

Issuance of Short-Term Debt

570

-1,898

-1,161

1,825

582

-511

Net Issuance / (Repayments) of Short-Term Debt

570

-1,898

-1,161

1,825

582

-511

Issuance of Long-Term Debt

3,993

5,477

7,709

4,405

3,412

2,534

Repayments of Long-Term Debt

-5,201

-1,723

-10,224

-3,336

-7,975

-1,114

Net Issuance / (Repayments) of Long-Term Debt

-1,208

3,754

-2,515

1,069

-4,563

1,420

Repurchases of Common Shares

-2,918

—

-2,918

-4,320

-4,851

-3,663

Net Issuance / (Repurchases) of Common Shares

-2,918

—

-2,918

-4,320

-4,851

-3,663

Other Financing Activities

-754

-3,268

-2,354

-3,346

-801

-515

Cash from Financing Activities

-1,113

-1,412

-8,948

-4,772

-9,633

-3,269

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

Free Cash Flow

11,849

-3,624

15,240

16,588

13,199

13,362

NOPAT

23,327.1

24,070.8

25,371.3

18,858.1

20,759.3

17,175.8

Levered Free Cash Flow

18,974

29,967

43,677

77,195

33,408

-37,839

Unlevered Free Cash Flow

25,966.1

9,131.8

26,779.3

21,743.1

33,341.3

16,468.8

Net Change in Cash

52,832

5,376

4,569

-3,938

6,066

5,296