| 2025 (2025-9-27) | 2024 (2024-9-28) | 2023 (2023-9-30) | 2022 (2022-9-24) | 2021 (2021-9-25) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 163.96M | 109.31M | 126.10M | 152.70M | 152.80M | |||
| Depreciation Amortization | 84.89M | 90.81M | 87.70M | 80.90M | 74.70M | |||
| Income Taxes - Deferred | -2.10M | -14.48M | -12.30M | 28.10M | -14.70M | |||
| Change In Working Capital | -10.88M | 80.81M | 87.50M | -372.40M | -43.90M | |||
| Interest Paid | 57.70M | 57.53M | 57.10M | 57.90M | 42.80M | |||
| Taxes Paid | 61.63M | 53.58M | 17.90M | 35.00M | 70.80M | |||
| Other non cash items | 96.63M | 128.45M | 92.60M | 76.70M | 82.00M | |||
| OPERATING CASH FLOW | 332.51M | 394.89M | 381.60M | -34.00M | 250.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -41.42M | -43.13M | -54.00M | -115.20M | -80.30M | |||
| Other Investing Activity | -3.47M | -62.05M | 19.40M | -27.80M | -819.00M | |||
| INVESTING CASH FLOW | -44.89M | -105.19M | -34.60M | -143.00M | -899.40M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -231.00K | -370.00K | -300.00K | -1.10M | 469.60M | |||
| Stock Issued/Repurchased | -155.07M | -24.07M | -37.20M | -62.30M | -27.90M | |||
| Other Financing Activity | -1.35M | -993.00K | -100.00K | -3.40M | -21.20M | |||
| FINANCING CASH FLOW | -156.64M | -25.44M | -37.60M | -66.80M | 420.50M | |||
| Exchange Rate Effect | -947.00K | 1.26M | 1.20M | -3.50M | 1.20M | |||
| CHANGE IN CASH | 130.03M | 265.53M | 310.60M | -247.30M | -226.90M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 332.51M | 394.89M | 381.60M | -34.00M | 250.80M | |||
| Capital Expenditure | -41.42M | -43.13M | -54.00M | -115.20M | -80.30M | |||
| FREE CASH FLOW | 291.09M | 351.76M | 327.60M | -149.20M | 170.50M | |||
All data in USD