| 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 | 175.06M | 126.71M | 13.76M | -77.61M | -113.26M | |||
| Depreciation Amortization | 177.90M | 169.62M | 183.09M | 187.78M | 178.99M | |||
| Change In Working Capital | -12.34M | -22.55M | -2.73M | -19.69M | 22.70M | |||
| Interest Paid | 106.39M | 105.20M | 102.41M | 97.72M | 85.46M | |||
| Taxes Paid | N/A | 1.39M | 1.67M | 1.66M | 1.84M | |||
| Other non cash items | 532.00K | 36.76M | 106.46M | 225.25M | 267.95M | |||
| OPERATING CASH FLOW | 341.15M | 310.54M | 300.57M | 315.73M | 356.39M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -325.77M | -136.43M | -78.53M | -92.20M | -99.45M | |||
| Other Investing Activity | 82.91M | 27.43M | 181.66M | -124.04M | -236.75M | |||
| INVESTING CASH FLOW | -242.85M | -109.00M | 103.13M | -216.25M | -336.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 128.51M | 12.56M | -94.13M | 122.78M | 23.86M | |||
| Stock Issued/Repurchased | 203.11M | 86.12M | -20.58M | -7.31M | 308.71M | |||
| Dividend Paid | -285.67M | -280.15M | -277.45M | -277.16M | -262.92M | |||
| Other Financing Activity | -5.26M | -94.00K | -18.14M | -20.00K | -39.51M | |||
| FINANCING CASH FLOW | 40.69M | -181.56M | -410.30M | -161.71M | 30.14M | |||
| Exchange Rate Effect | -446.00K | -359.00K | -614.00K | 268.00K | 29.00K | |||
| CHANGE IN CASH | 138.54M | 19.62M | -7.21M | -61.95M | 50.36M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 341.15M | 310.54M | 300.57M | 315.73M | 356.39M | |||
| Capital Expenditure | -325.77M | -136.43M | -78.53M | -92.20M | -99.45M | |||
| FREE CASH FLOW | 15.39M | 174.11M | 222.04M | 223.53M | 256.94M | |||
All data in USD