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

Net Income

35,291

35,332

23,916

20,503

9,922

3,150

Depreciation & Amortization

29,489

29,073

23,722

25,951

22,712

23,012

Stock Based Compensation

10,223

10,328

11,683

12,148

11,875

11,162

Other Adjustments

-3,557

-3,552

916

-3,989

-2,635

-2,019

Changes in Trade Receivables

122

-4,724

1,475

-11,031

2,683

-307

Changes in Inventories

-5,276

-575

-1,309

3,451

-2,002

3,912

Changes in Accounts Payable

-1,985

8,249

-5,277

13,708

-8,235

8,626

Changes in Accrued Expenses

-9,013

4,171

-7,075

5,273

-7,701

5,757

Changes in Unearned Revenue

609

2,032

1,975

3,604

974

559

Changes in Other Operating Activities

-6,373

-8,727

-5,756

-5,936

-6,329

-13,275

Cash from Operating Activities

49,530

71,607

44,270

63,682

21,264

40,577

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

Capital Expenditure

-57,202

-50,454

-32,545

-27,067

-25,662

-32,970

Proceeds from Sale of Property, Plant & Equipment

1,579

3,124

2,217

2,416

2,180

2,489

Purchases of Investments

-31,130

-15,601

-10,404

-654

-834

-472

Proceeds from Sale of Investments

19,178

11,746

4,657

2,961

2,666

6,240

Other Investing Activities

-1,652

-3,157

-3,925

-2,010

-3,829

-1,716

Cash from Investing Activities

-69,227

-54,342

-40,000

-24,354

-25,479

-26,429

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

Issuance of Short-Term Debt

3,908

4,279

863

950

17,179

22,945

Repayments of Short-Term Debt

-3,474

-4,427

-633

-14,433

-11,244

-23,713

Net Issuance / (Repayments) of Short-Term Debt

434

-148

230

-13,483

5,935

-768

Issuance of Long-Term Debt

746

-746

—

—

—

8,342

Repayments of Long-Term Debt

-3,766

-5,918

-5,976

-2,211

-6,120

-4,472

Net Issuance / (Repayments) of Long-Term Debt

-3,020

-6,664

-5,976

-2,211

-6,120

3,870

Repurchases of Common Shares

—

—

—

—

—

—

Net Issuance / (Repurchases) of Common Shares

—

—

—

—

—

—

Cash from Financing Activities

-2,586

-6,066

-5,746

-15,694

-185

3,102

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

Free Cash Flow

-7,672

21,153

11,725

36,615

-4,398

7,607

NOPAT

31,188.2

33,803.7

25,482.4

19,335.6

10,587.1

8,336.4

Levered Free Cash Flow

-17,046

12,289

-8,095

23,793

-16,506

1,873

Unlevered Free Cash Flow

-18,562.8

17,572.7

-782.6

38,319.6

-15,655.9

3,957.4

Net Change in Cash

-22,283

11,199

-1,476

23,634

-4,400

17,250