| 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 | 116.97M | 110.11M | 101.95M | 134.60M | 177.80M | |||
| Depreciation Amortization | 7.18M | 5.19M | 4.04M | 4.80M | 2.50M | |||
| Income Taxes - Deferred | 38.12M | 30.49M | 37.83M | N/A | N/A | |||
| Change In Working Capital | -349.26M | -270.69M | -238.44M | -239.70M | -84.00M | |||
| Interest Paid | 203.65M | 145.67M | 99.45M | 75.40M | 47.60M | |||
| Taxes Paid | 741.00K | 229.00K | 1.47M | 4.20M | 19.90M | |||
| Other non cash items | 681.30M | 594.31M | 553.94M | 446.40M | 116.10M | |||
| OPERATING CASH FLOW | 494.31M | 469.40M | 459.32M | 346.10M | 212.40M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -6.48M | -1.79M | -3.99M | -4.90M | -7.10M | |||
| Other Investing Activity | -1.20B | -745.24M | -668.21M | -675.90M | -467.90M | |||
| INVESTING CASH FLOW | -1.20B | -747.03M | -672.20M | -680.80M | -475.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 918.54M | 462.98M | 201.40M | 370.80M | 479.80M | |||
| Stock Issued/Repurchased | -52.30M | -43.53M | -13.15M | -84.80M | 51.90M | |||
| Dividend Paid | -16.13M | -25.74M | -24.91M | -24.80M | -21.80M | |||
| Other Financing Activity | 128.00K | -95.00K | 4.00K | 100.00K | 400.00K | |||
| FINANCING CASH FLOW | 850.24M | 393.61M | 163.34M | 261.30M | 510.30M | |||
| Exchange Rate Effect | N/A | 0.00 | 2.00K | 0.00 | 0.00 | |||
| CHANGE IN CASH | 141.23M | 115.98M | -49.54M | -73.40M | 247.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 494.31M | 469.40M | 459.32M | 346.10M | 212.40M | |||
| Capital Expenditure | -6.48M | -1.79M | -3.99M | -4.90M | -7.10M | |||
| FREE CASH FLOW | 487.84M | 467.62M | 455.32M | 341.20M | 205.30M | |||
All data in USD