| 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 | 457.29M | 321.86M | 215.86M | 275.47M | 274.66M | |||
| Depreciation Amortization | 170.07M | 158.39M | 164.80M | 161.29M | 153.09M | |||
| Income Taxes - Deferred | -22.55M | 1.65M | -13.16M | -2.22M | 39.09M | |||
| Change In Working Capital | 273.29M | 27.13M | -280.89M | -190.72M | -33.74M | |||
| Interest Paid | N/A | 76.33M | 66.77M | 25.58M | 18.99M | |||
| Taxes Paid | N/A | 34.89M | 30.71M | 75.59M | 38.17M | |||
| Other non cash items | 35.01M | 25.58M | 27.11M | -3.75M | -16.18M | |||
| OPERATING CASH FLOW | 913.12M | 534.61M | 113.71M | 240.07M | 416.93M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -176.44M | -215.05M | -187.04M | -205.11M | -188.62M | |||
| Other Investing Activity | -587.40M | 36.22M | -23.56M | 53.13M | -399.10M | |||
| INVESTING CASH FLOW | -763.84M | -178.83M | -210.60M | -151.98M | -587.72M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -403.81M | -235.30M | -141.19M | -49.18M | 230.14M | |||
| Stock Issued/Repurchased | 573.04M | 26.00K | 30.00K | 24.00K | 20.00K | |||
| Dividend Paid | -99.14M | -88.96M | -89.25M | -86.81M | -79.17M | |||
| Other Financing Activity | -195.98M | 36.38M | 313.62M | N/A | N/A | |||
| FINANCING CASH FLOW | -125.89M | -287.85M | 83.21M | -135.97M | 150.99M | |||
| CHANGE IN CASH | 23.39M | 67.92M | -13.68M | -47.88M | -19.80M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 913.12M | 534.61M | 113.71M | 240.07M | 416.93M | |||
| Capital Expenditure | -176.44M | -215.05M | -187.04M | -205.11M | -188.62M | |||
| FREE CASH FLOW | 736.68M | 319.56M | -73.33M | 34.96M | 228.31M | |||
All data in USD