| 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 | 595.49M | 444.09M | 281.59M | 202.10M | 402.70M | |||
| Depreciation Amortization | 81.79M | 81.31M | 84.86M | 49.60M | 3.00M | |||
| Income Taxes - Deferred | 2.11M | 532.00K | 34.51M | 40.00M | -155.40M | |||
| Change In Working Capital | -117.46M | -89.28M | -38.67M | -86.00M | 3.70M | |||
| Interest Paid | N/A | 10.56M | 11.41M | 6.10M | 3.30M | |||
| Taxes Paid | N/A | 80.62M | 31.76M | 16.20M | -400.00K | |||
| Other non cash items | 49.07M | 42.41M | 26.29M | 34.30M | 45.40M | |||
| OPERATING CASH FLOW | 611.00M | 479.06M | 388.57M | 240.10M | 299.40M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -8.60M | -10.70M | -15.29M | -4.80M | -1.50M | |||
| Other Investing Activity | 234.05M | -252.03M | -81.61M | -482.20M | -404.80M | |||
| INVESTING CASH FLOW | 225.46M | -262.72M | -96.91M | -487.00M | -406.30M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | 0.00 | -13.48M | 624.50M | 415.80M | |||
| Stock Issued/Repurchased | -571.10M | -218.86M | -394.50M | -186.00M | -337.50M | |||
| Other Financing Activity | N/A | 0.00 | 0.00 | -76.20M | -400.00K | |||
| FINANCING CASH FLOW | -571.10M | -218.86M | -407.99M | 362.40M | 77.90M | |||
| CHANGE IN CASH | 265.35M | -2.52M | -116.33M | 115.50M | -29.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 611.00M | 479.06M | 388.57M | 240.10M | 299.40M | |||
| Capital Expenditure | -8.60M | -10.70M | -15.29M | -4.80M | -1.50M | |||
| FREE CASH FLOW | 602.40M | 468.37M | 373.28M | 235.30M | 297.90M | |||
All data in USD