| 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 | 748.00M | 707.00M | 752.00M | 643.00M | -11.00M | |||
| Depreciation Amortization | 784.00M | 762.00M | 697.00M | 664.00M | 762.00M | |||
| Income Taxes - Deferred | N/A | 8.00M | 26.00M | 20.00M | -93.00M | |||
| Change In Working Capital | -30.00M | 124.00M | -83.00M | 79.00M | -80.00M | |||
| Interest Paid | 211.00M | 172.00M | 183.00M | 142.00M | 183.00M | |||
| Taxes Paid | 14.00M | 11.00M | 12.00M | N/A | N/A | |||
| Other non cash items | -212.00M | -103.00M | 49.00M | 10.00M | -286.00M | |||
| OPERATING CASH FLOW | 1.30B | 1.50B | 1.44B | 1.42B | 292.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -627.00M | -548.00M | -646.00M | -504.00M | -427.00M | |||
| Other Investing Activity | 138.00M | -1.49B | 463.00M | -114.00M | -731.00M | |||
| INVESTING CASH FLOW | -489.00M | -2.04B | -183.00M | -618.00M | -1.16B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -8.00M | 877.00M | -10.00M | -685.00M | -779.00M | |||
| Stock Issued/Repurchased | -205.00M | -107.00M | -181.00M | -26.00M | 0.00 | |||
| Dividend Paid | -625.00M | -737.00M | -547.00M | -150.00M | N/A | |||
| Other Financing Activity | -27.00M | -46.00M | -33.00M | -13.00M | 122.00M | |||
| FINANCING CASH FLOW | -865.00M | -13.00M | -771.00M | -874.00M | -657.00M | |||
| Exchange Rate Effect | -4.00M | -10.00M | 2.00M | -3.00M | 0.00 | |||
| CHANGE IN CASH | -60.00M | -565.00M | 489.00M | -79.00M | -1.52B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.30B | 1.50B | 1.44B | 1.42B | 292.00M | |||
| Capital Expenditure | -627.00M | -548.00M | -646.00M | -504.00M | -427.00M | |||
| FREE CASH FLOW | 671.00M | 950.00M | 795.00M | 912.00M | -135.00M | |||
All data in USD