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

Net Income

18,373

22,088

22,937

15,242

15,133

14,913

Depreciation & Amortization

4,285

4,227

4,163

4,099

4,032

3,998

Share-Based Compensation Expense

982

996

1,021

1,018

1,039

1,049

Other Adjustments

-317

-330

924

4,653

-1,041

-76

Changes in Receivables

-2,057

-647

263

-1,437

145

-5,782

Changes in Accounts Payable

796

1,947

2,087

2,463

2,396

2,005

Changes in Unearned Premiums

40

75

-216

-197

-12,199

-12,106

Changes in Claims Reserves

6,446

6,097

3,427

2,503

1,880

1,851

Changes in Other Operating Activities

-4,257

-2,162

-2,757

-4,140

-3,074

-4,564

Cash from Operating Activities

20,958

28,958

28,516

24,204

16,642

9,599

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

Capital Expenditure

-3,586

-3,687

-3,654

-3,499

-3,546

-3,393

Purchases of Investments

-20,162

-25,358

-26,645

-27,308

-25,267

-19,219

Proceeds from Sale of Investments

20,492

27,431

27,895

27,833

28,192

18,795

Payments for Business Acquisitions

-6,170

-11,111

-11,104

-13,408

-13,421

-5,006

Proceeds from Business Divestments

—

—

—

2,041

—

—

Other Investing Activities

321

3,331

-2,794

-6,186

-1,523

-1,949

Cash from Investing Activities

-7,193

-8,286

-14,261

-20,527

-20,595

-17,583

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

Issuance of Short-Term Debt

1,509

-10,169

-2,429

-151

-1,759

5,200

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

1,509

-10,169

-2,429

-151

-1,759

5,200

Issuance of Long-Term Debt

—

20,798

20,791.5

17,811

—

—

Repayments of Long-Term Debt

—

—

-2,250

-3,000

—

—

Net Issuance / (Repayments) of Long-Term Debt

—

20,798

18,541.5

14,811

—

—

Issuance of Common Shares

1,038

1,683

1,720

1,846

1,925

1,469

Repurchases of Common Shares

—

-11,473

-10,464

-9,000

-7,064

-7,608

Net Issuance / (Repurchases) of Common Shares

1,038

-9,790

-8,744

-7,154

-5,139

-6,139

Common Share Dividends Paid

-7,846

-7,781

-7,716

-7,533

-7,339

-7,141

Other Financing Activities

-3,328

-3,980

-3,647

-3,485

-4,206

-4,126

Cash from Financing Activities

-18,955

-18,395

-11,644

-3,512

-2,326

-7,225

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

Free Cash Flow

17,372

25,271

24,862

20,705

13,096

6,206

NOPAT

21,805.5

25,540.8

27,250.7

24,518.9

24,198.2

23,620.2

Levered Free Cash Flow

17,160

33,117

38,672.5

28,628

983

6,053

Unlevered Free Cash Flow

19,083.5

25,940.8

26,873.7

23,244.9

11,807.2

9,560.2

Net Change in Cash

-5,190

2,277

2,611

165

-6,279

-15,209