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

Net Income

112,010

99,280

97,294

96,150

93,736

101,956

Depreciation & Amortization

11,698

11,482

11,502

11,677

11,445

11,187

Share-Based Compensation Expense

12,863

12,538

12,239

11,977

11,688

11,455

Other Adjustments

-89

-2,050

-2,512

-3,286

-2,266

-2,540

Changes in Trade Receivables

-7,029

-3,701

-8,598

-9,505

-5,144

-3,340

Changes in Inventories

1,400

136

-241

-694

-1,046

993

Changes in Accounts Payable

902

2,712

8,126

3,891

6,020

-270

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

-20,273

-11,832

-8,254

-1,916

3,821

-6,400

Cash from Operating Activities

111,482

108,565

109,556

108,294

118,254

113,041

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

Capital Expenditure

-12,715

-12,381

-11,070

-9,995

-9,447

-8,702

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-24,407

-28,173

-36,056

-45,000

-48,656

-46,631

Proceeds from Sale of Investments

53,797

60,947

62,367

67,422

62,346

60,918

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-1,480

-1,166

-1,214

-1,627

-1,308

-1,701

Cash from Investing Activities

15,195

19,227

14,027

10,800

2,935

3,884

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

Issuance of Short-Term Debt

-2,032

6,880

3,974

—

3,960

-992

Net Issuance / (Repayments) of Short-Term Debt

-2,032

6,880

3,974

—

3,960

-992

Issuance of Long-Term Debt

4,481

—

—

—

—

—

Repayments of Long-Term Debt

-10,932

-12,240

-10,817

-10,967

-9,958

-11,150

Net Issuance / (Repayments) of Long-Term Debt

-6,451

-12,240

-10,817

-10,967

-9,958

-11,150

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-96,671

-101,659

-106,880

-104,187

-100,390

-96,344

Net Issuance / (Repurchases) of Common Shares

-96,671

-101,659

-106,880

-104,187

-100,390

-96,344

Common Share Dividends Paid

-15,421

-15,363

-15,313

-15,265

-15,234

-15,188

Other Financing Activities

-111

-257

-306

-350

-361

-264

Cash from Financing Activities

-120,686

-118,158

-129,342

-130,769

-121,983

-120,188

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

Free Cash Flow

98,767

96,184

98,486

98,299

108,807

104,339

NOPAT

112,280.9

99,800.4

97,574.4

96,095.7

93,531.8

101,720.7

Levered Free Cash Flow

84,539

84,037

90,514

88,146

98,531

86,622

Unlevered Free Cash Flow

93,292.9

89,917.4

97,637.4

99,058.7

104,324.8

98,528.7

Net Change in Cash

5,991

9,634

-5,759

-11,675

-794

-3,263