| TTM (2025-9-27) | 2024 (2024-12-28) | 2023 (2023-12-30) | 2022 (2022-12-31) | 2021 (2022-1-1) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -4.44M | 39.47M | 79.44M | 65.10M | 62.30M | |||
| Depreciation Amortization | 123.31M | 108.21M | 87.98M | 78.30M | 71.10M | |||
| Income Taxes - Deferred | -1.28M | 12.12M | 18.82M | 10.40M | 12.90M | |||
| Change In Working Capital | 22.36M | -85.79M | 70.31M | -16.70M | -3.00M | |||
| Interest Paid | N/A | 26.20M | 22.72M | 19.10M | 14.60M | |||
| Taxes Paid | N/A | 3.38M | 7.56M | -1.70M | 500.00K | |||
| Other non cash items | 49.37M | 37.96M | 46.90M | 48.50M | 22.20M | |||
| OPERATING CASH FLOW | 189.80M | 111.96M | 303.45M | 185.50M | 165.60M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -217.12M | -186.61M | -168.99M | -130.50M | -123.40M | |||
| Other Investing Activity | -33.48M | -87.42M | -25.18M | -19.40M | -13.30M | |||
| INVESTING CASH FLOW | -250.60M | -274.03M | -194.16M | -149.90M | -136.70M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 68.88M | 182.42M | -92.02M | -76.30M | -1.20M | |||
| Stock Issued/Repurchased | -23.95M | -72.51M | 65.00K | 3.40M | 7.20M | |||
| Dividend Paid | N/A | 0.00 | -15.00K | -100.00K | -200.00K | |||
| Other Financing Activity | N/A | 0.00 | -5.05M | N/A | 0.00 | |||
| FINANCING CASH FLOW | 44.94M | 109.91M | -97.02M | -72.90M | 5.90M | |||
| CHANGE IN CASH | -15.86M | -52.16M | 12.26M | -37.30M | 34.80M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 189.80M | 111.96M | 303.45M | 185.50M | 165.60M | |||
| Capital Expenditure | -217.12M | -186.61M | -168.99M | -130.50M | -123.40M | |||
| FREE CASH FLOW | -27.32M | -74.65M | 134.46M | 55.00M | 42.20M | |||
All data in USD