| 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 | 23.90M | 33.57M | 112.29M | 245.60M | 261.50M | |||
| Depreciation Amortization | 284.87M | 290.40M | 299.51M | 279.90M | 267.70M | |||
| Income Taxes - Deferred | -15.51M | -50.20M | 8.15M | 42.60M | 29.50M | |||
| Change In Working Capital | -25.04M | 83.00M | 96.44M | -25.50M | -138.30M | |||
| Interest Paid | 43.27M | 40.16M | 27.21M | 11.20M | 4.20M | |||
| Taxes Paid | 49.66M | 25.83M | 17.89M | 40.30M | 81.20M | |||
| Other non cash items | -77.64M | -27.04M | -42.03M | -93.80M | -87.60M | |||
| OPERATING CASH FLOW | 190.57M | 329.73M | 474.37M | 448.70M | 332.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -245.35M | -413.80M | -598.78M | -507.30M | -370.90M | |||
| Other Investing Activity | 110.61M | 172.35M | 163.84M | -7.10M | -26.50M | |||
| INVESTING CASH FLOW | -134.75M | -241.45M | -434.94M | -514.30M | -397.30M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 35.00M | 1.25M | -45.00M | 266.30M | 227.50M | |||
| Stock Issued/Repurchased | -55.55M | -67.07M | 0.00 | -110.40M | -104.40M | |||
| Dividend Paid | -34.36M | -35.07M | -34.21M | -32.20M | -29.10M | |||
| Other Financing Activity | -5.33M | -4.83M | -7.86M | -5.70M | -4.30M | |||
| FINANCING CASH FLOW | -60.23M | -105.72M | -87.07M | 118.00M | 89.70M | |||
| Exchange Rate Effect | 729.00K | -3.54M | 2.13M | 600.00K | -300.00K | |||
| CHANGE IN CASH | -3.68M | -20.97M | -45.52M | 53.00M | 24.90M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 190.57M | 329.73M | 474.37M | 448.70M | 332.80M | |||
| Capital Expenditure | -245.35M | -413.80M | -598.78M | -507.30M | -370.90M | |||
| FREE CASH FLOW | -54.78M | -84.06M | -124.42M | -58.60M | -38.10M | |||
All data in USD