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

Net Income

58,528

71,507

66,635

62,360

55,539

51,434

Depreciation & Amortization

17,665

16,729

16,024

15,498

14,210

13,042

Stock Based Compensation

18,799

17,493

17,275

16,690

15,852

15,094

Other Adjustments

16,372

-5,273

-5,511

-4,268

-4,210

430

Changes in Trade Receivables

-2,318

-1,369

-1,201

-1,485

-1,350

-2,171

Changes in Accounts Payable

-69

661

451

373

399

344

Changes in Accrued Expenses

-1,361

-1,244

-634

323

-1,473

-1,958

Changes in Unearned Revenue

—

—

—

—

—

—

Changes in Other Operating Activities

695

3,120

2,768

1,837

2,705

1,001

Cash from Operating Activities

107,574

102,299

96,108

91,328

82,744

78,422

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

Capital Expenditure

-62,733

-52,162

-43,797

-37,256

-30,423

-28,661

Proceeds from Sale of Property, Plant & Equipment

—

—

—

—

—

—

Purchases of Investments

-33,247

-34,875

-30,418

-25,542

-15,815

-13,158

Proceeds from Sale of Investments

27,578

26,988

15,948

15,789

14,331

11,691

Payments for Business Acquisitions

—

—

—

-270

—

—

Other Investing Activities

-41

148

111

129

119

-18

Cash from Investing Activities

-89,314

-76,086

-58,426

-47,150

-32,124

-29,581

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

Issuance of Long-Term Debt

—

—

—

10,432

—

—

Repayments of Long-Term Debt

-2,181

-2,580

-2,405

-1,969

-1,865

-1,188

Net Issuance / (Repayments) of Long-Term Debt

-2,181

-2,580

-2,405

8,463

-1,865

-1,188

Repurchases of Common Shares

-44,233

-48,132

-43,362

-43,895

-48,203

-41,499

Net Issuance / (Repurchases) of Common Shares

-44,233

-48,132

-43,362

-43,895

-48,203

-41,499

Common Share Dividends Paid

-5,256

-5,189

-5,128

-5,072

-3,802

—

Other Financing Activities

686

161

-46

-277

-279

5

Cash from Financing Activities

-50,984

-45,308

-40,509

-40,781

-43,717

-45,221

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

Free Cash Flow

44,841

50,137

52,311

54,072

52,321

49,761

NOPAT

56,972.5

70,099.8

65,080.9

61,227.8

54,219.1

50,305.5

Levered Free Cash Flow

10,544

36,031

39,042

51,598

39,092

34,014

Unlevered Free Cash Flow

11,169.5

37,203.8

39,892.9

42,002.8

39,637.1

34,073.5

Net Change in Cash

-32,724

-19,095

-2,827

3,397

6,903

3,620