| 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 | -188.29M | 35.43M | 27.98M | 93.40M | 87.10M | |||
| Depreciation Amortization | 12.29M | 10.33M | 10.94M | 10.80M | 9.80M | |||
| Income Taxes - Deferred | N/A | -17.00M | -3.32M | 2.20M | 2.30M | |||
| Change In Working Capital | 186.73M | -27.65M | 52.43M | -11.60M | 5.90M | |||
| Interest Paid | 146.61M | 178.89M | 119.69M | 33.40M | 18.80M | |||
| Taxes Paid | 21.55M | 10.71M | 2.14M | 800.00K | 1.70M | |||
| Other non cash items | 3.55M | 5.26M | 909.00K | -400.00K | 1.20M | |||
| OPERATING CASH FLOW | -2.71M | 6.37M | 88.94M | 94.40M | 106.40M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -5.81M | -5.08M | -7.78M | -6.40M | -1.40M | |||
| Other Investing Activity | 1.30B | -47.69M | 337.29M | -1.01B | -343.40M | |||
| INVESTING CASH FLOW | 1.30B | -52.78M | 329.52M | -1.02B | -344.90M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -896.81M | -50.76M | 208.81M | 423.10M | 168.20M | |||
| Stock Issued/Repurchased | N/A | N/A | 0.00 | 100.00K | -6.50M | |||
| Dividend Paid | -28.34M | -28.33M | -28.31M | -27.80M | -24.80M | |||
| Other Financing Activity | -242.07M | -107.58M | -195.94M | 60.00M | 445.40M | |||
| FINANCING CASH FLOW | -1.07B | -186.68M | -15.44M | 455.50M | 582.30M | |||
| CHANGE IN CASH | 223.42M | -233.08M | 403.01M | -470.00M | 343.80M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -2.71M | 6.37M | 88.94M | 94.40M | 106.40M | |||
| Capital Expenditure | -5.81M | -5.08M | -7.78M | -6.40M | -1.40M | |||
| FREE CASH FLOW | -8.53M | 1.28M | 81.16M | 88.00M | 105.00M | |||
All data in USD