| 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -1.03B | -1.32B | 1.00M | -322.00M | -455.00M | |||
| Depreciation Amortization | 331.00M | 274.00M | 251.00M | 270.00M | 327.00M | |||
| Income Taxes - Deferred | N/A | 90.00M | -68.00M | -27.00M | -89.00M | |||
| Change In Working Capital | 827.00M | 265.00M | 265.00M | -132.00M | 195.00M | |||
| Interest Paid | N/A | 225.00M | 198.00M | 199.00M | 207.00M | |||
| Taxes Paid | N/A | 65.00M | 51.00M | 50.00M | 61.00M | |||
| Other non cash items | 95.00M | 1.20B | 237.00M | 370.00M | 651.00M | |||
| OPERATING CASH FLOW | 224.00M | 511.00M | 686.00M | 159.00M | 629.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -91.00M | -44.00M | -37.00M | -57.00M | -68.00M | |||
| Other Investing Activity | -607.00M | -154.00M | 32.00M | -21.00M | -17.00M | |||
| INVESTING CASH FLOW | -698.00M | -198.00M | -5.00M | -78.00M | -85.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 504.00M | -85.00M | -478.00M | -529.00M | -208.00M | |||
| Stock Issued/Repurchased | 0.00 | -8.00M | -544.00M | -113.00M | -888.00M | |||
| Dividend Paid | -71.00M | -141.00M | -165.00M | -174.00M | -230.00M | |||
| Other Financing Activity | -29.00M | -37.00M | -15.00M | -6.00M | 16.00M | |||
| FINANCING CASH FLOW | 404.00M | -271.00M | -1.20B | -822.00M | -1.31B | |||
| Exchange Rate Effect | 4.00M | -28.00M | -1.00M | -29.00M | -16.00M | |||
| CHANGE IN CASH | -66.00M | 14.00M | -522.00M | -770.00M | -782.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 224.00M | 511.00M | 686.00M | 159.00M | 629.00M | |||
| Capital Expenditure | -91.00M | -44.00M | -37.00M | -57.00M | -68.00M | |||
| FREE CASH FLOW | 133.00M | 467.00M | 649.00M | 102.00M | 561.00M | |||
All data in USD