| 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 | 167.68M | 312.44M | 326.66M | 28.10M | -71.30M | |||
| Depreciation Amortization | 64.55M | 64.62M | 60.04M | 47.90M | 42.30M | |||
| Income Taxes - Deferred | -2.25M | -30.03M | -55.63M | -48.00M | 4.40M | |||
| Change In Working Capital | 5.07M | 2.05M | -171.20M | -74.50M | -15.20M | |||
| Interest Paid | N/A | 15.09M | 15.39M | 5.10M | 6.30M | |||
| Taxes Paid | N/A | 153.81M | 151.58M | 54.00M | 200.00K | |||
| Other non cash items | 222.64M | 195.66M | 145.39M | 328.30M | 93.60M | |||
| OPERATING CASH FLOW | 457.69M | 544.75M | 305.26M | 281.80M | 53.90M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -43.67M | -79.63M | -91.90M | -18.30M | -12.10M | |||
| Other Investing Activity | -578.59M | -146.39M | 97.84M | -258.20M | 15.80M | |||
| INVESTING CASH FLOW | -622.26M | -226.01M | 5.94M | -276.50M | 3.70M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -699.00K | -318.00K | -717.00K | 382.40M | -43.30M | |||
| Stock Issued/Repurchased | -290.30M | -93.27M | 5.75M | -66.10M | 6.10M | |||
| Dividend Paid | N/A | N/A | N/A | N/A | N/A | |||
| Other Financing Activity | -28.46M | -24.95M | -18.09M | -4.60M | -2.00M | |||
| FINANCING CASH FLOW | -319.46M | -118.54M | -13.06M | 311.70M | -39.30M | |||
| Exchange Rate Effect | -321.00K | -998.00K | -93.00K | -300.00K | -300.00K | |||
| CHANGE IN CASH | -484.35M | 199.20M | 298.04M | 316.70M | 18.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 457.69M | 544.75M | 305.26M | 281.80M | 53.90M | |||
| Capital Expenditure | -43.67M | -79.63M | -91.90M | -18.30M | -12.10M | |||
| FREE CASH FLOW | 414.02M | 465.13M | 213.36M | 263.50M | 41.80M | |||
All data in USD