| 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 | 437.34M | 362.94M | 496.84M | 438.60M | 388.10M | |||
| Depreciation Amortization | 477.64M | 462.97M | 293.42M | 349.40M | 271.30M | |||
| Income Taxes - Deferred | -9.15M | -4.04M | 2.38M | 3.20M | 1.60M | |||
| Change In Working Capital | -4.69M | 2.99M | -41.90M | -28.00M | 9.60M | |||
| Interest Paid | 153.50M | 165.83M | 168.01M | 120.00M | 112.10M | |||
| Taxes Paid | 23.29M | 8.51M | 11.43M | 16.30M | 8.40M | |||
| Other non cash items | -28.94M | 48.75M | 32.87M | 18.30M | 63.90M | |||
| OPERATING CASH FLOW | 872.20M | 873.61M | 783.61M | 781.60M | 734.40M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -160.95M | -125.28M | -178.27M | -167.10M | -126.10M | |||
| Other Investing Activity | -23.97M | -39.62M | -131.85M | -452.00M | -335.70M | |||
| INVESTING CASH FLOW | -184.92M | -164.91M | -310.12M | -619.10M | -461.80M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 106.70M | -137.73M | 23.29M | 293.30M | 107.10M | |||
| Stock Issued/Repurchased | -141.16M | 15.64M | 9.70M | 8.40M | 13.00M | |||
| Dividend Paid | -643.05M | -579.21M | -510.62M | -508.60M | -405.20M | |||
| Other Financing Activity | -17.13M | -2.12M | -4.01M | -2.40M | -9.40M | |||
| FINANCING CASH FLOW | -694.63M | -703.42M | -481.63M | -209.30M | -294.50M | |||
| Exchange Rate Effect | -152.00K | -423.00K | 127.00K | -400.00K | 100.00K | |||
| CHANGE IN CASH | -7.49M | 4.86M | -8.01M | -47.20M | -21.80M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 872.20M | 873.61M | 783.61M | 781.60M | 734.40M | |||
| Capital Expenditure | -160.95M | -125.28M | -178.27M | -167.10M | -126.10M | |||
| FREE CASH FLOW | 711.25M | 748.33M | 605.34M | 614.50M | 608.30M | |||
All data in USD