| 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 | 258.10M | 228.83M | 255.86M | 217.60M | 205.20M | |||
| Depreciation Amortization | 29.09M | 30.32M | 30.03M | 31.20M | 32.10M | |||
| Income Taxes - Deferred | 50.31M | 21.20M | 13.37M | -3.50M | 12.10M | |||
| Change In Working Capital | -70.09M | -42.69M | 162.16M | -72.40M | 98.50M | |||
| Interest Paid | 382.63M | 398.13M | 234.93M | 59.50M | 32.80M | |||
| Taxes Paid | 5.97M | 27.52M | 10.08M | 5.70M | 17.70M | |||
| Other non cash items | 20.92M | 24.49M | 25.56M | 28.00M | 42.60M | |||
| OPERATING CASH FLOW | 289.71M | 262.16M | 486.97M | 200.80M | 390.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -19.73M | -21.07M | -24.14M | -13.80M | -15.30M | |||
| Other Investing Activity | -339.40M | -978.96M | -677.13M | -869.30M | -497.00M | |||
| INVESTING CASH FLOW | -359.13M | -1.00B | -701.26M | -883.10M | -512.30M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -339.24M | -179.72M | -352.65M | 926.90M | -333.80M | |||
| Stock Issued/Repurchased | N/A | 0.00 | 48.00K | 200.00K | -108.00M | |||
| Dividend Paid | -93.25M | -89.54M | -87.16M | -86.60M | -87.30M | |||
| Other Financing Activity | 485.31M | 968.34M | 659.62M | -170.80M | 640.00M | |||
| FINANCING CASH FLOW | 53.82M | 699.08M | 219.85M | 669.70M | 110.80M | |||
| CHANGE IN CASH | -15.60M | -38.80M | 5.56M | -12.60M | -11.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 289.71M | 262.16M | 486.97M | 200.80M | 390.50M | |||
| Capital Expenditure | -19.73M | -21.07M | -24.14M | -13.80M | -15.30M | |||
| FREE CASH FLOW | 269.98M | 241.08M | 462.83M | 187.00M | 375.20M | |||
All data in USD