| 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 | 4.13B | 3.41B | 2.81B | 1.84B | 1.64B | |||
| Depreciation Amortization | 61.00M | 67.00M | 65.00M | 58.00M | 50.00M | |||
| Income Taxes - Deferred | 19.00M | -2.00M | 30.00M | 20.00M | 23.00M | |||
| Change In Working Capital | 11.71B | 5.08B | 1.51B | 1.92B | 4.06B | |||
| Interest Paid | 4.18B | 4.19B | 3.32B | 833.00M | 222.00M | |||
| Taxes Paid | 317.00M | 279.00M | 228.00M | 148.00M | 114.00M | |||
| Other non cash items | 125.00M | 177.00M | 127.00M | 133.00M | 124.00M | |||
| OPERATING CASH FLOW | 16.04B | 8.72B | 4.54B | 3.97B | 5.90B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -60.00M | -49.00M | -49.00M | -69.00M | -77.00M | |||
| Other Investing Activity | -34.00M | 5.00M | -3.00M | 2.00M | -111.00M | |||
| INVESTING CASH FLOW | -94.00M | -44.00M | -52.00M | -67.00M | -188.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -23.00M | -3.00M | -1.00M | -9.00M | -92.00M | |||
| Stock Issued/Repurchased | N/A | 2.00M | 0.00 | 3.00M | -1.00M | |||
| Dividend Paid | -125.00M | -92.00M | -42.00M | -40.00M | -38.00M | |||
| Other Financing Activity | -834.00M | -740.00M | -581.00M | -424.00M | -392.00M | |||
| FINANCING CASH FLOW | -972.00M | -833.00M | -624.00M | -470.00M | -523.00M | |||
| Exchange Rate Effect | 127.00M | -207.00M | 122.00M | -111.00M | -97.00M | |||
| CHANGE IN CASH | 15.10B | 7.64B | 3.99B | 3.32B | 5.09B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 16.04B | 8.72B | 4.54B | 3.97B | 5.90B | |||
| Capital Expenditure | -60.00M | -49.00M | -49.00M | -69.00M | -77.00M | |||
| FREE CASH FLOW | 15.98B | 8.68B | 4.50B | 3.90B | 5.82B | |||
All data in USD