| 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 | 861.80M | 885.80M | 743.60M | 765.00M | 891.90M | |||
| Depreciation Amortization | 1.21B | 1.17B | 1.14B | 984.90M | 947.80M | |||
| Income Taxes - Deferred | 20.50M | -8.60M | -16.60M | 7.30M | 102.20M | |||
| Change In Working Capital | -27.60M | -62.20M | 121.80M | -8.60M | -566.80M | |||
| Interest Paid | 577.00M | 538.50M | 500.90M | 393.70M | 357.10M | |||
| Taxes Paid | 26.10M | 38.00M | 34.40M | 21.60M | -19.60M | |||
| Other non cash items | 46.60M | -1.80M | -7.50M | 53.30M | -23.40M | |||
| OPERATING CASH FLOW | 2.11B | 1.98B | 1.98B | 1.80B | 1.35B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -2.45B | -2.34B | -2.33B | -2.17B | -1.97B | |||
| Other Investing Activity | 73.10M | 74.80M | -137.70M | 14.30M | 58.70M | |||
| INVESTING CASH FLOW | -2.37B | -2.26B | -2.47B | -2.15B | -1.91B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 878.40M | 892.70M | 1.07B | 895.20M | 838.10M | |||
| Stock Issued/Repurchased | N/A | N/A | N/A | 0.00 | 112.50M | |||
| Dividend Paid | -609.20M | -596.70M | -569.60M | -534.80M | -497.90M | |||
| Other Financing Activity | -16.40M | -15.70M | -6.20M | -11.10M | -9.30M | |||
| FINANCING CASH FLOW | 253.60M | 280.30M | 494.00M | 349.30M | 443.40M | |||
| CHANGE IN CASH | -13.10M | 2.20M | 2.50M | -1.00M | -118.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 2.11B | 1.98B | 1.98B | 1.80B | 1.35B | |||
| Capital Expenditure | -2.45B | -2.34B | -2.33B | -2.17B | -1.97B | |||
| FREE CASH FLOW | -339.80M | -352.90M | -353.80M | -364.60M | -620.80M | |||
All data in USD