| 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 | 105.53M | 104.04M | 167.53M | 356.95M | 171.47M | |||
| Depreciation Amortization | 187.92M | 192.56M | 184.45M | 153.73M | 130.63M | |||
| Income Taxes - Deferred | 4.18M | -13.81M | 9.59M | 4.45M | -3.99M | |||
| Change In Working Capital | -155.83M | -106.26M | 44.07M | -59.08M | -46.16M | |||
| Interest Paid | 12.47M | 14.60M | 12.51M | 7.99M | 7.60M | |||
| Taxes Paid | 26.80M | 38.20M | 34.88M | 128.81M | 58.59M | |||
| Other non cash items | 18.44M | 17.88M | 16.52M | 2.12M | 883.00K | |||
| OPERATING CASH FLOW | 160.24M | 194.42M | 422.16M | 458.16M | 252.84M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -46.82M | -50.85M | -140.07M | -219.14M | -132.95M | |||
| Other Investing Activity | -63.82M | -2.48M | -233.09M | -59.73M | -77.18M | |||
| INVESTING CASH FLOW | -110.64M | -53.33M | -373.16M | -278.87M | -210.13M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -35.87M | -90.94M | 5.51M | 65.62M | 1.71M | |||
| Stock Issued/Repurchased | -13.81M | -68.27M | -143.77M | -109.77M | N/A | |||
| Dividend Paid | -30.01M | -30.25M | N/A | N/A | N/A | |||
| Other Financing Activity | -9.58M | -11.87M | -10.15M | -8.31M | -9.12M | |||
| FINANCING CASH FLOW | -89.28M | -201.33M | -148.41M | -52.46M | -7.41M | |||
| Exchange Rate Effect | 51.00K | -89.00K | 40.00K | 26.00K | -10.00K | |||
| CHANGE IN CASH | -39.63M | -60.32M | -99.37M | 126.86M | 35.28M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 160.24M | 194.42M | 422.16M | 458.16M | 252.84M | |||
| Capital Expenditure | -46.82M | -50.85M | -140.07M | -219.14M | -132.95M | |||
| FREE CASH FLOW | 113.42M | 143.57M | 282.09M | 239.02M | 119.88M | |||
All data in USD