| 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 | 191.34M | 207.22M | 519.53M | 266.50M | 154.10M | |||
| Depreciation Amortization | 301.14M | 266.28M | 258.02M | 292.60M | 270.70M | |||
| Income Taxes - Deferred | N/A | -2.00M | 27.01M | 13.10M | -10.30M | |||
| Change In Working Capital | -54.24M | -47.67M | -119.32M | -59.70M | 7.10M | |||
| Interest Paid | N/A | 4.25M | 4.52M | 4.50M | 4.60M | |||
| Taxes Paid | N/A | 23.49M | 12.74M | 12.80M | 8.30M | |||
| Other non cash items | 16.14M | 24.85M | -8.68M | 17.30M | -300.00K | |||
| OPERATING CASH FLOW | 456.76M | 448.68M | 676.56M | 529.80M | 421.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -423.48M | -436.15M | -444.50M | -366.40M | -313.80M | |||
| Other Investing Activity | -3.36M | 35.91M | -276.35M | 37.00M | -25.10M | |||
| INVESTING CASH FLOW | -426.84M | -400.24M | -720.85M | -329.40M | -338.90M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -25.85M | -32.45M | -32.35M | -78.40M | -77.30M | |||
| Stock Issued/Repurchased | N/A | 0.00 | 0.00 | 0.00 | 500.00K | |||
| Dividend Paid | N/A | N/A | N/A | N/A | N/A | |||
| Other Financing Activity | N/A | N/A | 1.93M | 11.70M | N/A | |||
| FINANCING CASH FLOW | -25.85M | -32.45M | -30.41M | -66.70M | -76.90M | |||
| Exchange Rate Effect | -2.31M | -4.76M | -5.39M | -3.90M | -6.20M | |||
| CHANGE IN CASH | 1.76M | 11.23M | -80.09M | 129.80M | -700.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 456.76M | 448.68M | 676.56M | 529.80M | 421.30M | |||
| Capital Expenditure | -423.48M | -436.15M | -444.50M | -366.40M | -313.80M | |||
| FREE CASH FLOW | 33.28M | 12.53M | 232.06M | 163.40M | 107.50M | |||
All data in USD