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

Net Income

104,912

101,832

96,635

92,750

90,512

88,136

Depreciation & Amortization

39,831

34,153

29,330

26,617

25,749

22,287

Share-Based Compensation Expense

12,125

11,974

11,597

11,320

11,059

10,734

Other Adjustments

-3,405

-6,447

-5,383

-4,115

-5,437

-4,433

Changes in Trade Receivables

-8,128

-10,581

-7,648

-7,215

-4,188

-7,191

Changes in Inventories

490

309

445

653

1,416

1,284

Changes in Accounts Payable

871

569

5,425

4,894

1,415

3,545

Changes in Income Taxes Payable

-3,998

-38

-1,887

-563

1,278

1,687

Changes in Unearned Revenue

5,573

5,438

2,734

3,121

3,921

5,348

Changes in Other Operating Activities

-1,232

-1,047

-538

-1,879

-3,580

-2,849

Cash from Operating Activities

147,039

136,162

130,710

125,583

122,145

118,548

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

Capital Expenditure

-69,022

-64,551

-61,345

-55,552

-49,483

-44,477

Purchases of Investments

-45,826

-29,775

-10,975

-8,684

-10,892

-17,732

Proceeds from Sale of Investments

30,577

25,388

21,729

18,138

18,725

35,669

Payments for Business Acquisitions

-4,707

-5,978

-5,577

-6,171

-69,795

-69,132

Other Investing Activities

-2,979

2,317

-707

-2,592

-1,229

-1,298

Cash from Investing Activities

-91,957

-72,599

-56,875

-54,861

-112,674

-96,970

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

Issuance of Short-Term Debt

—

-5,746

-6,888

-10,698

-19,188

5,250

Net Issuance / (Repayments) of Short-Term Debt

—

-5,746

-6,888

-10,698

-19,188

5,250

Issuance of Long-Term Debt

—

—

—

—

—

24,395

Repayments of Long-Term Debt

-2,250

-3,216

-16,281

-25,620

-28,536

-29,070

Net Issuance / (Repayments) of Long-Term Debt

-2,250

-3,216

-16,281

-25,620

-28,536

-4,675

Issuance of Common Shares

2,039

2,056

2,042

2,018

2,023

2,002

Repurchases of Common Shares

-19,963

-18,420

-18,084

-17,516

-16,530

-17,254

Net Issuance / (Repurchases) of Common Shares

-17,924

-16,364

-16,042

-15,498

-14,507

-15,252

Common Share Dividends Paid

-24,677

-24,082

-23,487

-22,890

-22,294

-21,771

Other Financing Activities

-2,071

-2,291

-1,917

-2,033

-1,891

-1,309

Cash from Financing Activities

-46,922

-51,699

-64,418

-70,190

-69,094

-37,757

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

Free Cash Flow

78,017

71,611

69,365

70,031

72,662

74,071

NOPAT

111,715

105,869

99,796.5

96,097.2

92,406

89,481.9

Levered Free Cash Flow

75,175

67,703

47,630

33,723

23,504

75,536

Unlevered Free Cash Flow

84,228

80,702

73,960.5

73,388.2

73,122

76,306.9

Net Change in Cash

8,160

11,864

9,417

532

-59,623

-16,179