| 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 | 258.89M | 241.12M | 98.32M | -9.50M | -78.30M | |||
| Depreciation Amortization | 51.52M | 56.28M | 55.76M | 66.80M | 84.20M | |||
| Income Taxes - Deferred | 27.58M | -38.79M | -34.65M | -32.60M | -85.60M | |||
| Change In Working Capital | -28.07M | -58.90M | -73.69M | -53.80M | 79.80M | |||
| Interest Paid | 10.07M | 1.34M | 1.83M | 1.60M | 9.00M | |||
| Taxes Paid | 69.74M | 80.17M | 54.55M | 11.90M | 7.10M | |||
| Other non cash items | 56.57M | 38.46M | 79.22M | 53.70M | 144.90M | |||
| OPERATING CASH FLOW | 366.48M | 238.18M | 124.97M | 24.50M | 145.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -24.76M | -30.56M | -26.88M | -19.70M | -34.70M | |||
| Other Investing Activity | -1.06M | -32.85M | 3.58M | 60.30M | -200.00K | |||
| INVESTING CASH FLOW | -25.82M | -63.41M | -23.31M | 40.50M | -34.90M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | 805.00M | 0.00 | 0.00 | -486.10M | |||
| Stock Issued/Repurchased | 10.34M | -91.68M | 3.67M | -13.50M | 431.80M | |||
| Other Financing Activity | -5.01M | -133.75M | -7.18M | -5.20M | -98.60M | |||
| FINANCING CASH FLOW | 5.33M | 579.57M | -3.51M | -18.70M | -152.90M | |||
| Exchange Rate Effect | 3.45M | -5.15M | 1.89M | -6.90M | -1.60M | |||
| CHANGE IN CASH | 349.44M | 749.19M | 100.04M | 39.40M | -44.40M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 366.48M | 238.18M | 124.97M | 24.50M | 145.00M | |||
| Capital Expenditure | -24.76M | -30.56M | -26.88M | -19.70M | -34.70M | |||
| FREE CASH FLOW | 341.72M | 207.61M | 98.09M | 4.80M | 110.30M | |||
All data in USD