| 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 | 276.62M | 304.97M | 348.06M | 392.10M | 241.40M | |||
| Depreciation Amortization | 249.03M | 236.10M | 221.14M | 199.10M | 169.50M | |||
| Income Taxes - Deferred | 28.02M | 19.81M | 7.60M | 4.30M | 14.00M | |||
| Change In Working Capital | 556.74M | 29.57M | -309.75M | -299.40M | -17.80M | |||
| Interest Paid | 60.80M | 78.29M | 56.43M | 21.70M | 22.20M | |||
| Taxes Paid | 54.51M | 76.03M | 106.87M | 102.00M | 102.00M | |||
| Other non cash items | 30.81M | 29.10M | 28.66M | -1.70M | 15.20M | |||
| OPERATING CASH FLOW | 1.14B | 619.55M | 295.71M | 294.40M | 422.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -447.64M | -433.05M | -368.88M | -243.10M | -167.20M | |||
| Other Investing Activity | -22.32M | -12.53M | -18.15M | 2.10M | -265.70M | |||
| INVESTING CASH FLOW | -469.97M | -445.58M | -387.03M | -240.90M | -432.90M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -443.97M | -73.33M | 325.26M | 133.00M | -89.60M | |||
| Stock Issued/Repurchased | -110.21M | 9.63M | -193.70M | -80.50M | -22.70M | |||
| Dividend Paid | -58.01M | -55.51M | -50.58M | -44.60M | -41.10M | |||
| Other Financing Activity | -2.01M | -10.12M | -7.02M | -8.70M | 0.00 | |||
| FINANCING CASH FLOW | -614.19M | -129.32M | 73.96M | -700.00K | -153.30M | |||
| Exchange Rate Effect | -135.00K | -246.00K | 36.00K | 100.00K | N/A | |||
| CHANGE IN CASH | 56.93M | 44.41M | -17.32M | 52.90M | -163.90M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.14B | 619.55M | 295.71M | 294.40M | 422.30M | |||
| Capital Expenditure | -447.64M | -433.05M | -368.88M | -243.10M | -167.20M | |||
| FREE CASH FLOW | 693.58M | 186.50M | -73.17M | 51.30M | 255.10M | |||
All data in USD