| 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 | 109.28M | 93.97M | 84.99M | 73.83M | 60.48M | |||
| Depreciation Amortization | 118.64M | 115.05M | 108.14M | 106.44M | 96.47M | |||
| Income Taxes - Deferred | 8.28M | 10.36M | -8.51M | -3.24M | -2.85M | |||
| Change In Working Capital | -17.94M | -27.68M | 3.68M | -7.87M | -17.17M | |||
| Interest Paid | 71.28M | 69.74M | 67.51M | 63.68M | 58.17M | |||
| Taxes Paid | -4.18M | -598.00K | 23.02M | 6.85M | 8.47M | |||
| Other non cash items | 4.36M | 3.83M | 2.53M | -2.96M | -6.89M | |||
| OPERATING CASH FLOW | 223.28M | 195.53M | 190.83M | 166.20M | 130.04M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -475.62M | -377.21M | -288.63M | -241.72M | -251.03M | |||
| Other Investing Activity | -927.00K | 37.11M | -33.65M | -2.61M | -8.97M | |||
| INVESTING CASH FLOW | -476.54M | -340.10M | -322.27M | -244.33M | -260.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 123.94M | 83.09M | 77.58M | 62.41M | 58.79M | |||
| Stock Issued/Repurchased | 130.14M | 85.01M | 80.66M | 39.09M | 91.03M | |||
| Dividend Paid | -56.61M | -52.13M | -47.91M | -43.58M | -40.14M | |||
| Other Financing Activity | 64.99M | 29.99M | 18.49M | 20.45M | 23.12M | |||
| FINANCING CASH FLOW | 261.46M | 145.96M | 128.82M | 78.35M | 132.81M | |||
| CHANGE IN CASH | 8.20M | 1.39M | -2.62M | 225.00K | 2.85M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 223.28M | 195.53M | 190.83M | 166.20M | 130.04M | |||
| Capital Expenditure | -475.62M | -377.21M | -288.63M | -241.72M | -251.03M | |||
| FREE CASH FLOW | -252.33M | -181.68M | -97.80M | -75.52M | -120.99M | |||
All data in USD