| 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 | 50.57M | 53.37M | 13.95M | -8.30M | 38.10M | |||
| Depreciation Amortization | 20.46M | 21.65M | 23.47M | 23.00M | 24.40M | |||
| Income Taxes - Deferred | 27.36M | 31.14M | 37.02M | 47.50M | 17.70M | |||
| Change In Working Capital | 89.26M | 122.25M | -12.47M | 441.30M | 242.60M | |||
| Interest Paid | N/A | 28.71M | 26.51M | 29.40M | 36.90M | |||
| Taxes Paid | N/A | 15.29M | -15.18M | 2.30M | 2.10M | |||
| Other non cash items | 5.67M | 12.35M | 9.48M | -40.50M | -118.60M | |||
| OPERATING CASH FLOW | 193.32M | 240.76M | 71.45M | 463.10M | 204.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -6.16M | -4.03M | -14.03M | -10.70M | -2.80M | |||
| Other Investing Activity | -293.52M | -318.95M | -230.64M | 20.20M | -271.00M | |||
| INVESTING CASH FLOW | -299.68M | -322.99M | -244.67M | 9.50M | -273.80M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 126.51M | 30.60M | 143.41M | -300.80M | 90.90M | |||
| Stock Issued/Repurchased | N/A | 0.00 | 0.00 | 213.20M | -8.10M | |||
| Dividend Paid | -24.83M | -24.82M | -13.73M | -7.80M | -5.40M | |||
| Other Financing Activity | -19.37M | 501.00K | -16.27M | -19.90M | -3.60M | |||
| FINANCING CASH FLOW | 82.32M | 6.29M | 113.41M | -115.20M | 73.70M | |||
| Exchange Rate Effect | -773.00K | -355.00K | 1.52M | -1.80M | N/A | |||
| CHANGE IN CASH | -24.81M | -76.30M | -58.29M | 355.60M | 4.20M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 193.32M | 240.76M | 71.45M | 463.10M | 204.30M | |||
| Capital Expenditure | -6.16M | -4.03M | -14.03M | -10.70M | -2.80M | |||
| FREE CASH FLOW | 187.16M | 236.72M | 57.42M | 452.40M | 201.50M | |||
All data in USD