| 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 | 1.11B | 1.07B | 1.43B | 1.16B | 600.00M | |||
| Depreciation Amortization | 953.00M | 1.03B | 1.05B | 968.00M | 777.00M | |||
| Income Taxes - Deferred | 60.00M | 9.00M | 44.00M | 162.00M | 62.00M | |||
| Change In Working Capital | 739.00M | 577.00M | 652.00M | 297.00M | 204.00M | |||
| Interest Paid | 409.00M | 351.00M | 377.00M | 393.00M | 401.00M | |||
| Taxes Paid | 113.00M | 269.00M | 69.00M | 112.00M | 76.00M | |||
| Other non cash items | 6.00M | -198.00M | -450.00M | -186.00M | 348.00M | |||
| OPERATING CASH FLOW | 2.87B | 2.48B | 2.72B | 2.40B | 1.99B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -661.00M | -619.00M | -559.00M | -455.00M | -336.00M | |||
| Other Investing Activity | -1.10B | -256.00M | -143.00M | -71.00M | 722.00M | |||
| INVESTING CASH FLOW | -1.76B | -875.00M | -702.00M | -526.00M | 386.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 1.50B | -140.00M | -667.00M | -750.00M | -912.00M | |||
| Stock Issued/Repurchased | N/A | N/A | N/A | -74.00M | -178.00M | |||
| Dividend Paid | -288.00M | -251.00M | -209.00M | -162.00M | -140.00M | |||
| Other Financing Activity | -1.44B | -1.31B | -1.09B | -941.00M | -749.00M | |||
| FINANCING CASH FLOW | -573.00M | -1.70B | -1.97B | -1.93B | -1.98B | |||
| Exchange Rate Effect | 5.00M | -11.00M | 0.00 | -3.00M | -5.00M | |||
| CHANGE IN CASH | 540.00M | -104.00M | 49.00M | -52.00M | 393.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 2.87B | 2.48B | 2.72B | 2.40B | 1.99B | |||
| Capital Expenditure | -661.00M | -619.00M | -559.00M | -455.00M | -336.00M | |||
| FREE CASH FLOW | 2.21B | 1.86B | 2.16B | 1.95B | 1.66B | |||
All data in USD