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

Net Income

10,046

12,042

3,200

11,713

11,431

10,292

Depreciation & Amortization

2,145

2,082

2,017

1,981

1,991

1,810

Share-Based Compensation Expense

572

424

594

455

604

421

Other Adjustments

96

-3,759

8,412

-177

-573

-1,204

Changes in Receivables

-1,681

1,034

-2,471

-3,311

197

1,681

Changes in Accounts Payable

-480

2,427

36

1,969

1,547

1,157

Changes in Unearned Premiums

-282

357

-554

-11,552

11,755

566

Changes in Claims Reserves

4,371

1,726

777

1,074

2,408

24

Changes in Other Operating Activities

-2,143

-19

-4,121

-443

-2,001

-731

Cash from Operating Activities

12,644

16,314

7,890

1,709

27,359

14,016

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

Capital Expenditure

-1,784

-1,903

-1,596

-1,797

-1,589

-1,590

Purchases of Investments

-8,180

-17,178

-10,130

-9,089

-9,225

-9,922

Proceeds from Sale of Investments

9,507

17,924

9,909

8,886

7,651

6,451

Payments for Business Acquisitions

-734

-10,377

-3,031

-1,975

-8,161

-14,308

Proceeds from Business Divestments

—

2,041

—

685

—

3,414

Other Investing Activities

-325

2,723

-8,909

-536

-424

-261

Cash from Investing Activities

-1,516

-6,770

-13,757

-3,826

-11,748

-16,216

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

Issuance of Short-Term Debt

-1,403

-8,766

8,615

-3,415

3,426

-608

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

-1,403

-8,766

8,615

-3,415

3,426

-608

Issuance of Long-Term Debt

2,969

11,886

5,925

—

6,394

8,897

Repayments of Long-Term Debt

—

-1,250

-1,750

—

-2,125

-1,915

Net Issuance / (Repayments) of Long-Term Debt

2,969

10,636

4,175

—

4,269

6,982

Issuance of Common Shares

581

1,102

744

725

628

497

Repurchases of Common Shares

-5,545

-5,928

-3,072

-3,000

-5,000

-2,000

Net Issuance / (Repurchases) of Common Shares

-4,964

-4,826

-2,328

-2,275

-4,372

-1,503

Common Share Dividends Paid

-3,912

-3,869

-3,664

-3,477

-3,284

-3,083

Other Financing Activities

-538

-3,722

237

-5,093

2,692

-812

Cash from Financing Activities

-7,848

-10,547

7,035

-14,260

2,731

976

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

Free Cash Flow

10,860

14,411

6,294

-88

25,770

12,426

NOPAT

11,761.3

13,777.5

8,926.8

13,052.5

12,672.9

11,224.2

Levered Free Cash Flow

9,068

16,856

11,772

-1,544

30,829

17,878

Unlevered Free Cash Flow

9,217.3

16,721.5

4,708.8

3,210.5

24,375.9

12,436.2

Net Change in Cash

3,280

-1,003

1,168

-16,377

18,342

-1,224