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

Net Income

206

-21,053

-19,683

-19,233

-16,420

879

Depreciation & Amortization

11,326

11,946

11,502

11,379

11,245

10,080

Share-Based Compensation Expense

2,547

2,799

2,915

3,410

3,555

3,527

Other Adjustments

5,323

7,025

6,571

11,629

-671

-3,352

Changes in Trade Receivables

-195

657

259

-75

-277

-134

Changes in Inventories

-145

-890

-822

-1,105

-630

741

Changes in Accounts Payable

-213

567

780

634

847

482

Changes in Accrued Expenses

-1,061

1,819

201

-218

1,941

-289

Changes in Income Taxes Payable

-622

-859

-44

-356

-1,128

-147

Changes in Other Operating Activities

780

1,809

2,902

2,223

23

31

Cash from Operating Activities

8,574

10,082

10,324

8,288

9,747

11,517

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

Capital Expenditure

-16,992

-21,025

-23,157

-23,944

-24,806

-24,101

Purchases of Investments

-22,822

-26,036

-34,866

-37,940

-38,646

-36,352

Proceeds from Sale of Investments

18,159

32,824

37,192

42,510

41,620

34,334

Payments for Business Acquisitions

—

—

—

-82

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

2,346

2,804

2,319

1,200

1,060

1,220

Cash from Investing Activities

-12,019

-8,533

-15,612

-18,256

-19,810

-24,440

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

Issuance of Short-Term Debt

—

5,810.5

8,824.5

7,349

—

—

Repayments of Short-Term Debt

—

—

—

-7,349

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

5,810.5

8,824.5

—

—

—

Issuance of Long-Term Debt

—

—

—

2,975

—

3,609.5

Repayments of Long-Term Debt

—

—

—

-2,288

—

-2,922.5

Net Issuance / (Repayments) of Long-Term Debt

—

—

—

687

—

687

Issuance of Common Shares

1,023.5

1,092.5

852

987

991

1,008

Repurchases of Common Shares

—

—

—

-631

—

—

Net Issuance / (Repurchases) of Common Shares

1,023.5

1,092.5

852

356

991

1,008

Common Share Dividends Paid

—

—

-1,647

-1,599

-2,126

-2,115

Other Financing Activities

800

-125

12,982

11,694

12,318

12,138

Cash from Financing Activities

5,801

-3,143

7,312

11,138

11,227

15,861

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

Free Cash Flow

-8,418

-10,943

-12,833

-15,656

-15,059

-12,584

NOPAT

-269.9

-21,550.8

-19,386.3

-20,035.9

-17,301

-30,832.6

Levered Free Cash Flow

-6,729

-21,326.5

-19,009.5

-29,456

-28,469

-11,541

Unlevered Free Cash Flow

-7,196.9

-28,183.8

-28,024.3

-31,422.9

-29,809

-44,035.6

Net Change in Cash

2,356

-1,594

2,024

1,170

1,164

2,938