| 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 | 111.18M | -19.13M | -51.33M | -44.03M | -47.12M | |||
| Depreciation Amortization | 138.10M | 186.63M | 176.47M | 183.17M | 176.06M | |||
| Income Taxes - Deferred | 21.81M | -59.13M | -61.66M | -34.53M | -23.35M | |||
| Change In Working Capital | -7.53M | -20.17M | -34.62M | -34.78M | -18.81M | |||
| Interest Paid | N/A | N/A | 51.45M | 5.57M | 2.10M | |||
| Taxes Paid | 31.02M | 122.77M | 193.00M | 144.32M | 117.11M | |||
| Other non cash items | 44.25M | 81.56M | 22.62M | 32.81M | 19.62M | |||
| OPERATING CASH FLOW | 307.81M | 169.77M | 51.46M | 102.63M | 106.41M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -23.29M | -27.27M | -21.52M | -17.43M | -14.54M | |||
| Other Investing Activity | N/A | N/A | -40.00M | 0.00 | -429.79M | |||
| INVESTING CASH FLOW | -23.29M | -27.27M | -61.52M | -17.43M | -444.33M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -12.86M | -1.01B | -18.77M | -65.81M | 349.29M | |||
| Stock Issued/Repurchased | 22.63M | 1.02B | -263.00K | -1.80M | -1.36M | |||
| Other Financing Activity | 6.72M | 7.58M | 1.89M | 554.00K | -16.42M | |||
| FINANCING CASH FLOW | 16.49M | 16.65M | -17.15M | -67.06M | 331.50M | |||
| CHANGE IN CASH | 301.01M | 159.15M | -27.21M | 18.14M | -6.43M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 307.81M | 169.77M | 51.46M | 102.63M | 106.41M | |||
| Capital Expenditure | -23.29M | -27.27M | -21.52M | -17.43M | -14.54M | |||
| FREE CASH FLOW | 284.52M | 142.50M | 29.94M | 85.20M | 91.86M | |||
All data in USD