| TTM (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2020 (2020-12-31) | 2019 (2019-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -320.91M | -281.89M | -341.42M | 27.70M | 31.00M | |||
| Depreciation Amortization | 49.53M | 48.91M | 49.00M | 110.70M | 113.90M | |||
| Income Taxes - Deferred | N/A | N/A | N/A | 1.40M | 3.70M | |||
| Change In Working Capital | -1.91M | -29.07M | -7.13M | 83.50M | 73.80M | |||
| Interest Paid | N/A | 49.02M | 15.78M | 62.30M | 84.80M | |||
| Taxes Paid | N/A | N/A | N/A | 500.00K | 900.00K | |||
| Other non cash items | 140.39M | 16.84M | 23.44M | 53.80M | 31.50M | |||
| OPERATING CASH FLOW | -132.90M | -245.20M | -276.10M | 277.00M | 254.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -17.88M | -8.44M | -22.32M | -219.50M | -319.10M | |||
| Other Investing Activity | 0.00 | 61.38M | 237.09M | 185.50M | 170.70M | |||
| INVESTING CASH FLOW | -17.88M | 52.93M | 214.77M | -34.00M | -148.40M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 23.72M | 199.82M | 10.57M | -163.40M | 73.20M | |||
| Stock Issued/Repurchased | 665.04M | 1.53M | 1.86M | -3.80M | -32.80M | |||
| Dividend Paid | N/A | N/A | N/A | -17.70M | -8.80M | |||
| Other Financing Activity | -26.99M | -1.06M | -2.30M | -65.00M | -140.00M | |||
| FINANCING CASH FLOW | 661.77M | 200.29M | 10.13M | -249.90M | -108.50M | |||
| Exchange Rate Effect | 154.00K | -4.00K | 62.00K | 100.00K | 200.00K | |||
| CHANGE IN CASH | 511.15M | 8.02M | -51.13M | -6.80M | -2.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -132.90M | -245.20M | -276.10M | 277.00M | 254.00M | |||
| Capital Expenditure | -17.88M | -8.44M | -22.32M | -219.50M | -319.10M | |||
| FREE CASH FLOW | -150.78M | -253.64M | -298.42M | 57.50M | -65.10M | |||
All data in USD