| 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 | 212.00M | 1.01B | 608.00M | -1.29B | -977.00M | |||
| Depreciation Amortization | 378.00M | 408.00M | 506.00M | 614.00M | 620.00M | |||
| Income Taxes - Deferred | -41.00M | -46.00M | 250.00M | -48.00M | -324.00M | |||
| Change In Working Capital | -136.00M | -9.00M | 188.00M | 348.00M | -20.00M | |||
| Interest Paid | 239.00M | 255.00M | 416.00M | 277.00M | 316.00M | |||
| Taxes Paid | 79.00M | 20.00M | 19.00M | 14.00M | 20.00M | |||
| Other non cash items | 21.00M | -1.11B | -688.00M | 566.00M | 407.00M | |||
| OPERATING CASH FLOW | 434.00M | 256.00M | 864.00M | 187.00M | -294.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -99.00M | -85.00M | -254.00M | -232.00M | -142.00M | |||
| Other Investing Activity | -111.00M | 1.26B | -74.00M | -136.00M | -138.00M | |||
| INVESTING CASH FLOW | -210.00M | 1.17B | -328.00M | -368.00M | -280.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 357.00M | 370.00M | -301.00M | 935.00M | 817.00M | |||
| Stock Issued/Repurchased | -1.10B | -1.96B | N/A | N/A | N/A | |||
| Other Financing Activity | -111.00M | -375.00M | -322.00M | -509.00M | 139.00M | |||
| FINANCING CASH FLOW | -859.00M | -1.96B | -623.00M | 426.00M | 956.00M | |||
| CHANGE IN CASH | -635.00M | -536.00M | -87.00M | 245.00M | 382.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 434.00M | 256.00M | 864.00M | 187.00M | -294.00M | |||
| Capital Expenditure | -99.00M | -85.00M | -254.00M | -232.00M | -142.00M | |||
| FREE CASH FLOW | 335.00M | 171.00M | 610.00M | -45.00M | -436.00M | |||
All data in USD