| 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 | 258.83M | 230.13M | 234.98M | 265.70M | 265.70M | |||
| Depreciation Amortization | 35.07M | 38.01M | 42.77M | 56.70M | 51.80M | |||
| Income Taxes - Deferred | -7.91M | -11.29M | -13.66M | 22.10M | 14.10M | |||
| Change In Working Capital | 46.60M | 51.49M | -12.84M | 73.10M | 73.80M | |||
| Interest Paid | 311.96M | 362.52M | 262.19M | 44.30M | 23.00M | |||
| Taxes Paid | 35.57M | 36.27M | 54.02M | 24.70M | 55.40M | |||
| Other non cash items | 11.41M | 9.17M | 3.77M | 13.00M | 11.70M | |||
| OPERATING CASH FLOW | 344.00M | 317.51M | 255.03M | 430.60M | 417.10M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -38.23M | -28.77M | -15.99M | -13.30M | -20.50M | |||
| Other Investing Activity | 475.39M | 577.33M | 1.04B | -951.80M | -2.36B | |||
| INVESTING CASH FLOW | 437.15M | 548.55M | 1.03B | -965.10M | -2.38B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | -75.00M | 75.00M | -200.00M | |||
| Stock Issued/Repurchased | -114.15M | -39.76M | 308.00K | -9.10M | -74.50M | |||
| Dividend Paid | -131.94M | -132.80M | -132.65M | -132.60M | -134.10M | |||
| Other Financing Activity | 247.76M | -1.26B | 140.41M | -130.70M | 2.59B | |||
| FINANCING CASH FLOW | 1.68M | -1.44B | -66.92M | -197.40M | 2.18B | |||
| CHANGE IN CASH | 782.83M | -569.71M | 1.21B | -731.90M | 217.50M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 344.00M | 317.51M | 255.03M | 430.60M | 417.10M | |||
| Capital Expenditure | -38.23M | -28.77M | -15.99M | -13.30M | -20.50M | |||
| FREE CASH FLOW | 305.77M | 288.74M | 239.04M | 417.30M | 396.60M | |||
All data in USD