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

Net Income

124,251

115,573

110,996

100,118

94,269

87,657

Depreciation & Amortization

19,301

17,675

16,385

15,311

14,422

13,608

Stock Based Compensation

23,692

23,170

23,037

22,785

22,634

22,531

Other Adjustments

-14,847

-14,165

-14,112

-4,509

-4,431

-2,850

Changes in Trade Receivables

-8,152

-7,202

-7,420

-5,891

-7,839

-9,229

Changes in Accounts Payable

-370

595

1,603

359

385

87

Changes in Accrued Expenses

11,404

2,455

-1,152

-1,161

-2,049

2,798

Changes in Income Taxes Payable

-2,913

-3,963

1,768

-2,418

-12,666

-8,886

Changes in Unearned Revenue

1,500

1,459

1,684

1,043

695

762

Changes in Other Operating Activities

-2,442

-1,889

-188

-338

-319

-1,419

Cash from Operating Activities

151,424

133,708

132,601

125,299

105,101

105,059

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

Capital Expenditure

-77,872

-66,980

-57,720

-52,535

-49,278

-44,272

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-87,591

-88,685

-89,234

-91,713

-97,555

-88,993

Proceeds from Sale of Investments

84,296

86,931

99,616

104,310

116,745

109,571

Payments for Business Acquisitions

-1,516

-3,197

-3,210

-2,931

-2,869

-242

Other Investing Activities

-2,012

-2,998

-2,618

-2,667

-2,566

-726

Cash from Investing Activities

-84,695

-74,929

-53,166

-45,536

-35,523

-24,662

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

Issuance of Long-Term Debt

42,897

40,092

16,139

13,589

10,186

7,615

Repayments of Long-Term Debt

-29,844

-25,596

-14,143

-12,701

-10,880

-8,845

Net Issuance / (Repayments) of Long-Term Debt

13,053

14,496

1,996

888

-694

-1,230

Issuance of Common Shares

-12,050

-11,783

-12,371

-12,190

-11,821

-11,250

Repurchases of Common Shares

-55,761

-59,548

-61,594

-62,222

-62,862

-63,358

Net Issuance / (Repurchases) of Common Shares

-67,811

-71,331

-73,965

-74,412

-74,683

-74,608

Common Share Dividends Paid

-9,955

-9,874

-9,797

-7,363

-4,921

—

Other Financing Activities

1,261

1,546

1,546

1,154

293

11

Cash from Financing Activities

-63,452

-65,163

-80,220

-79,733

-80,005

-78,293

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

Free Cash Flow

73,552

66,728

74,881

72,764

55,823

60,787

NOPAT

101,457.6

100,429.5

97,867.7

93,913.6

88,486.6

84,600.8

Levered Free Cash Flow

85,912

79,421

75,372

61,267

44,765

49,105

Unlevered Free Cash Flow

50,065.6

49,781.5

60,247.7

54,174.6

39,676.6

47,278.8

Net Change in Cash

3,277

-6,384

-785

30

-10,427

2,104