| 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 | 406.30M | 429.10M | 417.30M | 439.40M | 249.10M | |||
| Depreciation Amortization | 226.90M | 199.10M | 169.00M | 113.70M | 103.20M | |||
| Income Taxes - Deferred | 73.00M | 44.50M | 47.40M | 108.70M | 9.80M | |||
| Change In Working Capital | 146.10M | 188.60M | 162.80M | 193.50M | 186.90M | |||
| Interest Paid | 294.10M | 306.80M | 283.60M | 133.60M | 77.50M | |||
| Taxes Paid | 37.70M | 108.20M | 99.10M | 68.60M | 72.40M | |||
| Other non cash items | -47.90M | -88.60M | -190.70M | -318.50M | -213.50M | |||
| OPERATING CASH FLOW | 804.40M | 772.70M | 605.80M | 536.80M | 335.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -539.30M | -547.00M | -676.50M | -456.80M | -91.80M | |||
| Other Investing Activity | -11.50M | 1.80M | -41.50M | -2.65B | -8.60M | |||
| INVESTING CASH FLOW | -550.80M | -545.20M | -718.00M | -3.10B | -100.40M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 260.80M | 53.80M | 237.10M | 2.67B | 339.40M | |||
| Stock Issued/Repurchased | -423.10M | -186.00M | -41.50M | -174.90M | -297.50M | |||
| Dividend Paid | -30.70M | -29.20M | -27.10M | -26.00M | -24.80M | |||
| Other Financing Activity | -23.50M | -35.20M | -39.20M | -53.40M | -17.60M | |||
| FINANCING CASH FLOW | -216.50M | -196.60M | 129.30M | 2.42B | -500.00K | |||
| Exchange Rate Effect | N/A | N/A | N/A | N/A | N/A | |||
| CHANGE IN CASH | 37.10M | 30.90M | 17.10M | -150.90M | 234.60M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 804.40M | 772.70M | 605.80M | 536.80M | 335.50M | |||
| Capital Expenditure | -539.30M | -547.00M | -676.50M | -456.80M | -91.80M | |||
| FREE CASH FLOW | 265.10M | 225.70M | -70.70M | 80.00M | 243.70M | |||
All data in USD