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

Net Income

5,876

4,892

3,159

-5,722

7,895

13,646

Depreciation & Amortization

3,243

3,546

3,467

3,230

3,060

2,702

Share-Based Compensation Expense

373

451

426

272

253

499

Other Adjustments

-832

739

-871

3,669

-1,783

-152

Changes in Trade Receivables

—

-109

—

347

—

261

Changes in Inventories

—

-854

—

-1,169

—

-591

Changes in Accounts Payable

—

-1,023

—

-300

—

1,191

Changes in Income Taxes Payable

—

-1,345

—

-982

—

-545

Changes in Other Operating Activities

-6,908

7,136

-6,871

9,355

-9,423

-2,454

Cash from Operating Activities

1,753

13,435

-691

8,696

4

14,556

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

Capital Expenditure

-1,182

-1,568

-1,341

-1,854

-2,053

-1,842

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-6,171

-8,951

-1,362

-10,080

-21,098

-18,036

Proceeds from Sale of Investments

14,288

6,821

9,053

44,868

1,549

27,755

Payments for Business Acquisitions

—

—

—

-43,405

-25

-16,772

Other Investing Activities

-2,380

-382

3,520

16,755

-11,760

6,529

Cash from Investing Activities

7,225

-3,680

6,332

-10,108

-22,170

-5,037

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

Issuance of Short-Term Debt

—

2,893

6,014

4,511

14

-121

Repayments of Short-Term Debt

-3,102

-7,863

-5,953

3,136

22

-4,488

Net Issuance / (Repayments) of Short-Term Debt

-3,102

-4,970

61

7,647

36

-4,609

Issuance of Long-Term Debt

3,687

—

—

—

30,831

—

Repayments of Long-Term Debt

-3,750

—

-2,250

-1,300

-1,269

-1,689

Net Issuance / (Repayments) of Long-Term Debt

-63

—

-2,250

-1,300

29,562

-1,689

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Common Share Dividends Paid

-4,882

-4,760

-4,752

-4,629

-4,618

-4,490

Other Financing Activities

-1,280

-1,509

-1,550

3,084

-554

-589

Cash from Financing Activities

-8,423

-9,750

-7,390

1,663

24,403

-10,776

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

Free Cash Flow

571

11,867

-2,032

6,842

-2,049

12,714

NOPAT

5,876

4,893

3,159

-5,723

7,895

13,645

Levered Free Cash Flow

-2,135

5,797

-3,778

8,876

29,052

5,766

Unlevered Free Cash Flow

1,029

10,785

-1,586

2,557

-521

12,106

Net Change in Cash

555

5

-1,749

251

2,237

-1,257