| 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 | 442.00M | 550.00M | 449.00M | 51.00M | -429.00M | |||
| Depreciation Amortization | 276.00M | 343.00M | 327.00M | 349.00M | 440.00M | |||
| Income Taxes - Deferred | 13.00M | 8.00M | -86.00M | 4.00M | -10.00M | |||
| Change In Working Capital | -71.00M | -185.00M | -79.00M | -85.00M | 86.00M | |||
| Interest Paid | 142.00M | 153.00M | 181.00M | 220.00M | 269.00M | |||
| Taxes Paid | 160.00M | 168.00M | 132.00M | 86.00M | 62.00M | |||
| Other non cash items | -3.00M | 76.00M | 221.00M | 30.00M | 235.00M | |||
| OPERATING CASH FLOW | 657.00M | 792.00M | 832.00M | 349.00M | 322.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -275.00M | -299.00M | -209.00M | -132.00M | -85.00M | |||
| Other Investing Activity | 107.00M | 6.00M | -80.00M | 78.00M | 2.00M | |||
| INVESTING CASH FLOW | -168.00M | -293.00M | -289.00M | -54.00M | -83.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -103.00M | -287.00M | -386.00M | -198.00M | -244.00M | |||
| Stock Issued/Repurchased | -143.00M | -99.00M | N/A | N/A | N/A | |||
| Dividend Paid | -72.00M | -36.00M | N/A | N/A | N/A | |||
| Other Financing Activity | -92.00M | -89.00M | -128.00M | -50.00M | -159.00M | |||
| FINANCING CASH FLOW | -410.00M | -511.00M | -514.00M | -248.00M | -403.00M | |||
| Exchange Rate Effect | -26.00M | -76.00M | -78.00M | -48.00M | -8.00M | |||
| CHANGE IN CASH | 53.00M | -88.00M | -49.00M | -1.00M | -172.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 657.00M | 792.00M | 832.00M | 349.00M | 322.00M | |||
| Capital Expenditure | -275.00M | -299.00M | -209.00M | -132.00M | -85.00M | |||
| FREE CASH FLOW | 382.00M | 493.00M | 623.00M | 217.00M | 237.00M | |||
All data in USD