Financials
Cash flow
| Fiscal date | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Operating activities | 971.6M | 554.2M | 71.5M | 482.7M |
| Net income | 112.7M | -104.9M | -340.1M | 98.6M |
| Depreciation | 571.7M | 484.2M | 316M | 303.0M |
| Deferred taxes | 319M | 46.1M | 39.1M | 146.4M |
| StockBased compensation | 400K | 5.5M | 3.9M | 5.1M |
| Other non cash items | 99.5M | 53.8M | 117.8M | 19.8M |
| Accounts receivable | -61.1M | 45.9M | -12.6M | -2.9M |
| Accounts payable | — | — | — | — |
| Other assets liabilities | -70.6M | 23.6M | -52.6M | -87.3M |
| Investing activities | -32.6M | 397.9M | -255.4M | -186.7M |
| Capital expenditures | -319.5M | -375.2M | -266M | -197.7M |
| Net intangibles | — | — | — | — |
| Net acquisitions | 290.4M | 614.5M | 0 | — |
| Purchase of investments | -5.5M | — | — | 0 |
| Sale of investments | 2M | 158.6M | 10.6M | 11.0M |
| Other investing activity | — | — | — | — |
| Financing activities | -225.2M | -551.8M | 53M | -85.9M |
| Long term debt issuance | 0 | 315M | 167.1M | 0 |
| Long term debt payments | -57M | -747.5M | -20M | -14.1M |
| Short term debt issuance | — | — | — | 0 |
| Common stock issuance | 1.4M | 0 | 900K | 619K |
| Common stock repurchase | -24.3M | — | — | — |
| Common dividends | -145.4M | -130.4M | -94.7M | -71.5M |
| Other financing charges | 100K | 11.1M | -300K | -933K |
| End cash position | 862.8M | 399.6M | 107M | 283.6M |
| Income tax paid | — | — | — | — |
| Interest paid | — | — | — | — |
| Free cash flow | 400.8M | 71.2M | -242.9M | 148.6M |