Operating ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22Oct '22Jul '22

Net Income

9,870

10,768

7,896

8,051

4,306

-2,563

Depreciation & Amortization

6,696

6,789

6,895

7,013

6,892

6,697

Share-Based Compensation Expense

751

824

827

877

821

698

Other Adjustments

-192

-93

17

-132

-3,564

-3,401

Changes in Trade Receivables

—

—

—

-109

—

—

Changes in Inventories

—

—

—

-854

—

—

Changes in Accounts Payable

—

—

—

-1,023

—

—

Changes in Income Taxes Payable

—

—

—

-1,345

—

—

Changes in Other Operating Activities

-952

-37

1,417

265

4,630

2,552

Cash from Operating Activities

13,077

15,188

13,989

12,744

11,263

8,005

Investing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22Oct '22Jul '22

Capital Expenditure

-2,701

-2,750

-2,769

-2,909

-3,036

-3,195

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-16,804

-15,122

-12,438

-10,313

-4,906

-11,442

Proceeds from Sale of Investments

12,503

26,039

22,623

15,874

41,132

50,430

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-2,447

-2,762

773

3,138

13,926

20,275

Cash from Investing Activities

3,172

3,545

4,194

2,652

-6,721

-3,776

Financing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Oct '23Jul '23Apr '23Dec '22Oct '22Jul '22

Issuance of Short-Term Debt

—

—

7,463

8,907

12,686

12,780.5

Repayments of Short-Term Debt

-1,641.5

-11,709.5

-14,627.5

-13,816

-7,100

-2,818.5

Net Issuance / (Repayments) of Short-Term Debt

-1,641.5

-11,709.5

-7,164.5

-4,909

5,586

9,962

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

—

—

—

-2,250

—

-4,200

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

-2,250

—

-4,200

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Common Share Dividends Paid

-9,706

-9,642

-9,577

-9,512

-9,447

-9,381

Other Financing Activities

-2,070.5

-3,533.5

-2,120.5

-3,059

204

1,534

Cash from Financing Activities

-16,014

-18,173

-17,436

-17,140

-6,584

-5,727

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

Free Cash Flow

10,376

12,438

11,220

9,835

8,227

4,810

NOPAT

9,838

10,770

7,897

8,051

4,306

-2,564

Levered Free Cash Flow

11,229.5

3,044.5

6,261.5

2,019

18,324

9,221

Unlevered Free Cash Flow

12,881

14,772

13,440

9,198

12,792

3,490

Net Change in Cash

235

560

747

-1,744

-2,042

-1,498