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

Net Income

15,387

16,926

18,137

17,358

19,996

33,253

Depreciation & Amortization

11,803

12,843

10,599

12,155

8,486

10,706

Other Adjustments

—

-3,967

—

-781

—

-4,635

Changes in Trade Receivables

—

-6,030

—

4,370

—

-11,019

Changes in Inventories

—

-1,812

—

-3,472

—

-6,947

Changes in Accounts Payable

—

5,627

—

-4,727

—

18,460

Changes in Other Operating Activities

-2,687

6,211

-3,512

4,742

-2,758

2,228

Cash from Operating Activities

24,503

29,798

25,224

29,645

25,724

42,046

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

Capital Expenditure

-12,181

-12,997

-11,309

-11,148

-10,771

-10,659

Proceeds from Sale of Property, Plant & Equipment

1,999

3,358

1,629

1,937

2,141

4,015

Purchases of Investments

-472

-2,555

-744

-2,161

-834

-2,447

Other Investing Activities

339

1,702

978

1,379

183

1,358

Cash from Investing Activities

-10,315

-10,492

-9,446

-9,993

-9,281

-7,733

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

Issuance of Short-Term Debt

172

—

—

—

—

198

Repayments of Short-Term Debt

-4,676

-1,972

-2,771

-707

-172

-5,739

Net Issuance / (Repayments) of Short-Term Debt

-4,504

-1,972

-2,771

-707

-172

-5,541

Issuance of Long-Term Debt

883

682

217

803

136

637

Repayments of Long-Term Debt

-13

-8

-1,142

-9

-6

-5

Net Issuance / (Repayments) of Long-Term Debt

870

674

-925

794

130

632

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-9,768

-11,292

-8,337

-9,068

-8,680

-9,169

Net Issuance / (Repurchases) of Common Shares

-9,768

-11,292

-8,337

-9,068

-8,680

-9,169

Common Share Dividends Paid

-8,623

-8,611

-8,093

-7,502

-7,439

-7,452

Other Financing Activities

-239

-1,048

-414

-1,131

-522

-2,200

Cash from Financing Activities

-22,264

-22,249

-20,540

-17,614

-16,683

-23,730

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

Free Cash Flow

12,322

16,801

13,915

18,497

14,953

31,387

NOPAT

12,799.4

13,896.4

14,476.7

14,214.5

16,742.1

27,688.5

Levered Free Cash Flow

8,096

24,794

9,542

14,337

14,225

41,289

Unlevered Free Cash Flow

9,734.4

23,768.4

10,254.7

11,764.5

11,699.1

41,476.5

Net Change in Cash

-8,076

-2,943

-4,762

2,038

-240

10,583