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

Net Income

76,482

70,623

65,944

59,248

49,868

44,419

Depreciation & Amortization

61,916

58,562

55,373

52,795

50,984

49,673

Stock Based Compensation

20,065

20,551

20,739

22,011

23,335

23,831

Other Adjustments

-5,633

-7,109

-6,742

-2,636

-2,345

-3,073

Changes in Trade Receivables

-5,878

-4,602

-5,686

-3,249

-6,673

-9,556

Changes in Inventories

-5,169

-5,851

-4,882

-1,884

-175

2,142

Changes in Accounts Payable

8,892

6,264

5,211

2,972

5,134

8,431

Changes in Accrued Expenses

-6,970

-4,842

-4,037

-2,904

-352

-1,802

Changes in Unearned Revenue

1,588

2,641

3,167

4,007

6,025

5,579

Changes in Other Operating Activities

-14,602

-15,100

-15,184

-14,483

-13,095

-11,692

Cash from Operating Activities

130,691

121,137

113,903

115,877

112,706

107,952

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

Capital Expenditure

-120,131

-107,656

-93,093

-82,999

-69,753

-59,612

Proceeds from Sale of Property, Plant & Equipment

4,228

4,703

5,115

5,341

4,794

4,633

Purchases of Investments

-51,089

-46,731

-37,373

-26,005

-13,907

-11,058

Proceeds from Sale of Investments

39,222

30,924

22,748

16,403

14,294

7,618

Other Investing Activities

-4,973

-4,809

-3,680

-7,082

-4,928

-5,935

Cash from Investing Activities

-132,743

-123,569

-106,283

-94,342

-69,500

-64,354

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

Issuance of Short-Term Debt

9,685

8,187

6,619

5,142

3,322

1,813

Repayments of Short-Term Debt

-7,907

-7,901

-6,738

-5,060

-8,791

-15,066

Net Issuance / (Repayments) of Short-Term Debt

1,778

286

-119

82

-5,469

-13,253

Issuance of Long-Term Debt

—

—

—

—

—

—

Repayments of Long-Term Debt

-8,462

-9,684

-11,230

-11,894

-9,781

-10,370

Net Issuance / (Repayments) of Long-Term Debt

-8,462

-9,684

-11,230

-11,894

-9,781

-10,370

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Cash from Financing Activities

-5,938

-8,652

-10,603

-11,812

-15,250

-21,440

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

Free Cash Flow

10,560

13,481

20,810

32,878

42,953

48,340

NOPAT

62,717.3

64,923.5

61,165

59,330.8

50,488.9

44,725.5

Levered Free Cash Flow

-4,678

-4,757

1,150

4,940

13,386

13,515

Unlevered Free Cash Flow

-11,758.7

-1,058.5

7,720

16,834.8

29,256.9

37,444.5

Net Change in Cash

-7,990

-11,084

-2,983

9,723

27,956

22,158