| 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 | -1.03B | -2.86B | 616.00M | 2.06B | 365.00M | |||
| Depreciation Amortization | 2.47B | 4.12B | 2.57B | 951.00M | 796.00M | |||
| Income Taxes - Deferred | -168.00M | -459.00M | -380.00M | 301.00M | 270.00M | |||
| Change In Working Capital | 236.00M | 480.00M | -371.00M | -204.00M | -418.00M | |||
| Interest Paid | 940.00M | 798.00M | 721.00M | 372.00M | 455.00M | |||
| Taxes Paid | 60.00M | 53.00M | 33.00M | 78.00M | 40.00M | |||
| Other non cash items | 341.00M | 943.00M | 38.00M | -569.00M | 793.00M | |||
| OPERATING CASH FLOW | 1.85B | 2.22B | 2.47B | 2.54B | 1.81B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -10.56B | -10.63B | -9.70B | -10.75B | -7.22B | |||
| Other Investing Activity | 9.18B | 7.70B | 5.68B | 6.51B | 3.68B | |||
| INVESTING CASH FLOW | -1.38B | -2.93B | -4.02B | -4.23B | -3.54B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 265.00M | 726.00M | 1.68B | 3.01B | 2.70B | |||
| Stock Issued/Repurchased | N/A | 0.00 | -315.00M | -2.46B | 373.00M | |||
| Other Financing Activity | -86.00M | -68.00M | -50.00M | -68.00M | -232.00M | |||
| FINANCING CASH FLOW | 179.00M | 658.00M | 1.31B | 487.00M | 2.85B | |||
| Exchange Rate Effect | 3.00M | -26.00M | 25.00M | -25.00M | -34.00M | |||
| CHANGE IN CASH | 644.00M | -73.00M | -212.00M | -1.23B | 1.07B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.85B | 2.22B | 2.47B | 2.54B | 1.81B | |||
| Capital Expenditure | -10.56B | -10.63B | -9.70B | -10.75B | -7.22B | |||
| FREE CASH FLOW | -8.71B | -8.40B | -7.23B | -8.21B | -5.42B | |||
All data in USD