| 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 | 214.38M | -774.94M | -105.63M | -156.59M | 450.80M | |||
| Depreciation Amortization | 38.51M | 45.41M | 49.60M | 39.97M | 25.87M | |||
| Income Taxes - Deferred | 14.60M | 25.89M | -40.95M | -80.43M | 61.77M | |||
| Change In Working Capital | -98.96M | 714.77M | 32.67M | 115.61M | -491.39M | |||
| Interest Paid | 110.20M | 239.66M | 315.31M | 193.39M | 138.37M | |||
| Taxes Paid | 4.20M | 7.13M | 20.12M | 49.36M | 88.15M | |||
| Other non cash items | -257.20M | 252.43M | 88.81M | 88.10M | 3.84M | |||
| OPERATING CASH FLOW | -88.67M | 263.55M | 24.50M | 6.65M | 50.89M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -11.51M | -7.95M | -7.71M | -3.92M | -680.00K | |||
| Other Investing Activity | 702.44M | 448.49M | 308.88M | -28.37M | -955.86M | |||
| INVESTING CASH FLOW | 690.93M | 440.53M | 301.17M | -32.29M | -956.53M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -546.80M | -604.39M | -49.04M | 326.72M | 1.06B | |||
| Stock Issued/Repurchased | N/A | 653.00K | 45.99M | -5.64M | 76.77M | |||
| Dividend Paid | N/A | -41.79M | -149.16M | -127.46M | -354.59M | |||
| Other Financing Activity | -29.30M | -26.42M | -213.72M | -175.98M | 295.43M | |||
| FINANCING CASH FLOW | -578.21M | -671.95M | -365.92M | 17.64M | 1.08B | |||
| Exchange Rate Effect | -8.39M | -9.30M | 3.16M | -930.00K | -380.00K | |||
| CHANGE IN CASH | 15.65M | 22.84M | -37.09M | -8.93M | 175.03M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -88.67M | 263.55M | 24.50M | 6.65M | 50.89M | |||
| Capital Expenditure | -11.51M | -7.95M | -7.71M | -3.92M | -680.00K | |||
| FREE CASH FLOW | -100.19M | 255.60M | 16.79M | 2.73M | 50.21M | |||
All data in USD