| 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 | 1.63B | 93.43M | -81.75M | -8.10M | 124.70M | |||
| Depreciation Amortization | 441.65M | 314.81M | 310.53M | 292.80M | 290.90M | |||
| Income Taxes - Deferred | -156.27M | -18.92M | -68.50M | -28.90M | -6.50M | |||
| Change In Working Capital | 99.07M | -16.75M | -42.51M | -19.80M | 61.00M | |||
| Interest Paid | N/A | 472.43M | 460.73M | 335.90M | 375.60M | |||
| Taxes Paid | N/A | 2.57M | 1.29M | 9.40M | 1.40M | |||
| Other non cash items | -1.60B | -5.88M | 235.36M | 224.20M | 28.90M | |||
| OPERATING CASH FLOW | 415.42M | 366.69M | 353.13M | 460.10M | 499.20M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -496.57M | -354.83M | -417.00M | -427.60M | -385.90M | |||
| Other Investing Activity | -218.63M | 82.64M | 5.69M | 35.50M | 64.60M | |||
| INVESTING CASH FLOW | -715.20M | -272.20M | -411.31M | -392.00M | -321.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 659.37M | 250.41M | 354.08M | 99.30M | 208.00M | |||
| Stock Issued/Repurchased | N/A | 0.00 | -56.00K | -21.70M | 0.00 | |||
| Dividend Paid | -10.00K | -108.45M | -107.41M | -143.00M | -141.40M | |||
| Other Financing Activity | -181.01M | -114.87M | -169.97M | -17.80M | -263.20M | |||
| FINANCING CASH FLOW | 478.35M | 27.08M | 76.64M | -83.20M | -196.60M | |||
| Exchange Rate Effect | N/A | N/A | N/A | 0.00 | N/A | |||
| CHANGE IN CASH | 178.56M | 121.58M | 18.46M | -15.10M | -18.60M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 415.42M | 366.69M | 353.13M | 460.10M | 499.20M | |||
| Capital Expenditure | -496.57M | -354.83M | -417.00M | -427.60M | -385.90M | |||
| FREE CASH FLOW | -81.16M | 11.86M | -63.87M | 32.50M | 113.30M | |||
All data in USD