Operating ActivitiesSep '25Mar '25Sep '24Mar '24Sep '23Apr '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Net Income

50,900

61,110

36,184

57,552

42,837

54,158

Depreciation & Amortization

5,957

5,741

5,761

5,684

5,705

5,814

Share-Based Compensation Expense

6,351

6,512

5,727

5,961

5,242

5,591

Other Adjustments

2,128

-2,217

-295

-1,971

-495

-1,732

Changes in Trade Receivables

-23,466

16,437

-25,035

19,891

-24,798

24,381

Changes in Inventories

542

858

-1,099

53

930

-2,548

Changes in Accounts Payable

15,506

-14,604

22,730

-16,710

18,875

-20,764

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

-323

-19,950

11,696

-7,875

-318

-2,335

Cash from Operating Activities

57,595

53,887

55,669

62,585

47,978

62,565

Investing ActivitiesSep '25Mar '25Sep '24Mar '24Sep '23Apr '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Capital Expenditure

-6,704

-6,011

-5,059

-4,388

-4,256

-6,703

Purchases of Intangible Assets

—

—

—

—

—

—

Purchases of Investments

-11,965

-12,442

-23,614

-25,042

-18,316

-11,197

Proceeds from Sale of Investments

22,000

31,797

30,570

31,776

26,493

19,021

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

-845

-635

-579

-729

-1,090

-247

Cash from Investing Activities

2,486

12,709

1,318

1,617

2,831

874

Financing ActivitiesSep '25Mar '25Sep '24Mar '24Sep '23Apr '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Issuance of Short-Term Debt

1,936

-3,968

7,942

-3,982

3,982

-7,960

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

1,936

-3,968

7,942

-3,982

3,982

-7,960

Issuance of Long-Term Debt

4,481

—

—

—

5,228

—

Repayments of Long-Term Debt

-6,923

-4,009

-6,808

-3,150

-7,500

-3,651

Net Issuance / (Repayments) of Long-Term Debt

-2,442

-4,009

-6,808

-3,150

-2,272

-3,651

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-43,962

-52,709

-54,171

-46,219

-41,178

-41,803

Net Issuance / (Repurchases) of Common Shares

-43,962

-52,709

-54,171

-46,219

-41,178

-41,803

Common Share Dividends Paid

-7,807

-7,614

-7,699

-7,535

-7,607

-7,418

Other Financing Activities

-34

-77

-229

-132

-126

-455

Cash from Financing Activities

-52,309

-68,377

-60,965

-61,018

-47,201

-61,287

Free Cash FlowSep '25Mar '25Sep '24Mar '24Sep '23Apr '23Sep '22Mar '22Sep '21Mar '21Sep '20Mar '20Sep '19Mar '19

Free Cash Flow

50,891

47,876

50,610

58,197

43,722

55,862

NOPAT

50,727.6

61,558

36,078.3

57,461.1

43,040.3

54,436.4

Levered Free Cash Flow

65,372

19,167

71,347

27,184

65,483

16,011

Unlevered Free Cash Flow

65,705.6

27,592

70,107.3

34,225.1

63,976.3

27,900.4

Net Change in Cash

7,772

-1,781

-3,978

3,184

3,608

2,152