| 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 | 245.40M | 226.00M | 257.50M | 202.20M | 192.10M | |||
| Depreciation Amortization | 52.00M | 57.00M | 53.80M | 55.50M | 44.40M | |||
| Income Taxes - Deferred | 26.60M | 21.30M | 20.40M | -4.70M | 5.00M | |||
| Change In Working Capital | 6.10M | 55.40M | 98.20M | 272.70M | 7.90M | |||
| Interest Paid | 420.00M | 475.70M | 363.60M | 32.00M | 19.30M | |||
| Taxes Paid | N/A | 34.30M | 51.20M | 57.80M | 56.80M | |||
| Other non cash items | 3.40M | -4.70M | -1.90M | 8.70M | 32.90M | |||
| OPERATING CASH FLOW | 333.50M | 355.00M | 428.00M | 534.40M | 282.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -26.10M | -23.00M | -28.20M | -10.50M | -10.30M | |||
| Other Investing Activity | 3.07B | 1.78B | 1.28B | -938.50M | -2.11B | |||
| INVESTING CASH FLOW | 3.04B | 1.76B | 1.25B | -949.00M | -2.12B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -2.07B | -1.03B | 275.90M | 2.18B | 0.00 | |||
| Stock Issued/Repurchased | -30.70M | -1.20M | -34.00M | -198.90M | -5.00M | |||
| Dividend Paid | -195.20M | -195.90M | -195.10M | -182.10M | -101.60M | |||
| Other Financing Activity | -333.90M | -566.30M | -2.02B | -2.86B | 2.01B | |||
| FINANCING CASH FLOW | -2.63B | -1.80B | -1.97B | -1.06B | 1.91B | |||
| CHANGE IN CASH | 750.60M | 318.60M | -292.50M | -1.47B | 68.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 333.50M | 355.00M | 428.00M | 534.40M | 282.30M | |||
| Capital Expenditure | -26.10M | -23.00M | -28.20M | -10.50M | -10.30M | |||
| FREE CASH FLOW | 307.40M | 332.00M | 399.80M | 523.90M | 272.00M | |||
All data in USD