| 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 | 102.31M | 170.70M | 132.53M | 155.00M | 131.50M | |||
| Depreciation Amortization | 136.06M | 127.80M | 125.11M | 134.70M | 178.90M | |||
| Income Taxes - Deferred | N/A | -2.91M | -1.60M | -20.00M | -104.60M | |||
| Change In Working Capital | 184.10M | 8.24M | 595.52M | -93.30M | -160.70M | |||
| Interest Paid | N/A | 31.10M | 47.00M | 56.70M | 38.20M | |||
| Taxes Paid | N/A | N/A | N/A | N/A | N/A | |||
| Other non cash items | 33.05M | 27.67M | 95.19M | 110.70M | -96.30M | |||
| OPERATING CASH FLOW | 452.18M | 331.51M | 946.75M | 287.10M | -51.10M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -218.21M | -149.19M | -150.44M | -139.70M | -81.80M | |||
| Other Investing Activity | 18.27M | -13.89M | -3.44M | 86.80M | 569.10M | |||
| INVESTING CASH FLOW | -199.30M | -163.07M | -153.88M | -52.90M | 487.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -100.53M | -108.54M | -183.32M | -251.30M | -233.60M | |||
| Stock Issued/Repurchased | N/A | -2.29M | -1.75M | -7.70M | 6.70M | |||
| Dividend Paid | -26.89M | -26.27M | -25.37M | -24.60M | -23.70M | |||
| Other Financing Activity | -481.19M | -113.25M | -53.56M | -51.10M | 1.90M | |||
| FINANCING CASH FLOW | -624.98M | -250.36M | -263.99M | -334.70M | -248.80M | |||
| Exchange Rate Effect | 1.09M | -156.00K | -293.00K | -700.00K | -100.00K | |||
| CHANGE IN CASH | -371.00M | -82.08M | 528.59M | -101.20M | 187.20M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 452.18M | 331.51M | 946.75M | 287.10M | -51.10M | |||
| Capital Expenditure | -218.21M | -149.19M | -150.44M | -139.70M | -81.80M | |||
| FREE CASH FLOW | 233.97M | 182.32M | 796.31M | 147.40M | -132.90M | |||
All data in USD