| TTM (2025-9-28) | 2024 (2024-12-29) | 2023 (2023-12-31) | 2022 (2022-12-25) | 2021 (2021-12-26) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -547.80M | 394.40M | -1.49B | 203.00M | 435.30M | |||
| Depreciation Amortization | 144.90M | 163.00M | 210.70M | 232.60M | 280.10M | |||
| Income Taxes - Deferred | 29.90M | -20.60M | -243.50M | -130.10M | 36.00M | |||
| Change In Working Capital | -165.40M | 105.40M | -172.00M | -859.40M | -802.80M | |||
| Interest Paid | 168.50M | 162.20M | 179.00M | 161.70M | 171.90M | |||
| Taxes Paid | 198.10M | 92.70M | 119.80M | 177.20M | 160.50M | |||
| Other non cash items | 1.29B | 205.20M | 2.42B | 926.80M | 869.30M | |||
| OPERATING CASH FLOW | 749.80M | 847.40M | 725.60M | 372.90M | 817.90M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -199.50M | -197.50M | -209.30M | -174.20M | -132.70M | |||
| Other Investing Activity | 439.40M | -6.20M | 326.90M | -138.80M | 374.70M | |||
| INVESTING CASH FLOW | 239.90M | -203.70M | 117.60M | -313.00M | 242.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -644.80M | -82.70M | -398.60M | -60.50M | -1.08B | |||
| Stock Issued/Repurchased | N/A | 0.00 | 0.00 | -125.00M | 0.00 | |||
| Dividend Paid | -391.90M | -389.90M | -388.00M | -385.30M | -374.50M | |||
| Other Financing Activity | -26.70M | -24.90M | -31.50M | 17.50M | -3.60M | |||
| FINANCING CASH FLOW | -1.06B | -497.50M | -818.10M | -553.30M | -1.46B | |||
| Exchange Rate Effect | -1.50M | 3.40M | 7.20M | -12.70M | -30.60M | |||
| CHANGE IN CASH | -75.20M | 149.60M | 32.30M | -506.10M | -430.50M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 749.80M | 847.40M | 725.60M | 372.90M | 817.90M | |||
| Capital Expenditure | -199.50M | -197.50M | -209.30M | -174.20M | -132.70M | |||
| FREE CASH FLOW | 550.30M | 649.90M | 516.30M | 198.70M | 685.20M | |||
All data in USD