| TTM (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 309.39M | 355.54M | 362.13M | 767.00M | 645.60M | |||
| Depreciation Amortization | 625.47M | 594.66M | 631.51M | 612.70M | 563.60M | |||
| Income Taxes - Deferred | N/A | -784.00K | 13.39M | -11.60M | 10.70M | |||
| Change In Working Capital | 51.24M | 113.37M | 236.73M | -281.40M | -124.40M | |||
| Interest Paid | N/A | 60.26M | 54.31M | 54.40M | 46.90M | |||
| Taxes Paid | N/A | 82.62M | 90.46M | 97.30M | 24.00M | |||
| Other non cash items | 2.63M | 26.09M | 26.26M | 12.00M | 25.80M | |||
| OPERATING CASH FLOW | 988.73M | 1.09B | 1.27B | 1.10B | 1.12B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -758.26M | -743.80M | -749.47M | -908.30M | -779.80M | |||
| Other Investing Activity | -94.83M | -56.53M | -202.44M | -98.90M | -164.10M | |||
| INVESTING CASH FLOW | -853.09M | -800.32M | -951.91M | -1.01B | -943.90M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 663.64M | -81.54M | -72.23M | 113.90M | 12.20M | |||
| Stock Issued/Repurchased | N/A | 5.00M | 3.56M | 5.60M | 12.80M | |||
| Dividend Paid | -181.71M | -178.60M | -74.69M | -55.10M | -51.20M | |||
| Other Financing Activity | -21.17M | -5.29M | -5.86M | -8.90M | -3.80M | |||
| FINANCING CASH FLOW | 465.76M | -260.43M | -149.21M | 55.60M | -30.10M | |||
| Exchange Rate Effect | -4.92M | -14.42M | -10.69M | -16.30M | -18.00M | |||
| CHANGE IN CASH | 596.49M | 13.70M | 158.21M | 130.90M | 129.30M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 988.73M | 1.09B | 1.27B | 1.10B | 1.12B | |||
| Capital Expenditure | -758.26M | -743.80M | -749.47M | -908.30M | -779.80M | |||
| FREE CASH FLOW | 230.47M | 345.07M | 520.55M | 190.50M | 341.50M | |||
All data in USD