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

Net Income

31,110

32,313

34,530

35,063

35,120

35,495

Depreciation & Amortization

24,863

24,646

24,332

23,442

24,597

22,754

Other Adjustments

—

—

—

-3,967

—

—

Changes in Trade Receivables

—

—

—

-6,030

—

—

Changes in Inventories

—

—

—

-1,812

—

—

Changes in Accounts Payable

—

—

—

5,627

—

—

Changes in Other Operating Activities

1,340

3,135

242

2,699

1,794

1,656

Cash from Operating Activities

51,520

54,301

53,311

55,022

56,475

54,869

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

Capital Expenditure

-27,745

-25,178

-25,130

-24,306

-23,697

-22,457

Proceeds from Sale of Property, Plant & Equipment

5,369

5,357

6,107

4,987

2,776

3,566

Purchases of Investments

-3,234

-3,027

-3,031

-3,299

-2,892

-2,905

Other Investing Activities

2,564

2,041

1,804

2,680

1,659

1,603

Cash from Investing Activities

-23,046

-20,807

-19,496

-19,938

-21,400

-19,439

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

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

-5,723

-6,648

-8,178

-4,743

-4,492

-3,478

Net Issuance / (Repayments) of Short-Term Debt

-5,723

-6,648

-8,178

-4,743

-4,492

-3,478

Issuance of Long-Term Debt

1,618

1,565

1,071

899

560

1,020

Repayments of Long-Term Debt

—

-25

-1,161

-1,150

-1,150

-1,151

Net Issuance / (Repayments) of Long-Term Debt

1,618

1,540

-90

-251

-590

-131

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-20,674

-21,060

-21,422

-19,629

-18,505

-17,405

Net Issuance / (Repurchases) of Common Shares

-20,674

-21,060

-21,422

-19,629

-18,505

-17,405

Common Share Dividends Paid

-17,236

-17,234

-17,231

-16,704

-16,172

-15,595

Other Financing Activities

-133

-1,198

-1,426

-1,462

-1,403

-1,450

Cash from Financing Activities

-41,490

-44,513

-48,386

-42,789

-41,201

-38,154

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

Free Cash Flow

23,775

29,123

28,181

30,716

32,778

32,412

NOPAT

25,549.2

26,702

28,243.3

28,360.8

28,295.3

28,686.8

Levered Free Cash Flow

24,306

28,510

24,349

34,336

31,312

32,504

Unlevered Free Cash Flow

24,007.2

29,305

27,687.3

34,010.8

30,989.3

30,639.8

Net Change in Cash

-13,016

-11,019

-14,571

-7,705

-6,126

-2,724