| 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 | 83.59M | 105.54M | 210.81M | 272.76M | 249.73M | |||
| Depreciation Amortization | 122.89M | 121.62M | 115.98M | 117.80M | 117.10M | |||
| Income Taxes - Deferred | 1.65M | -1.33M | -6.66M | -4.31M | -2.77M | |||
| Change In Working Capital | -57.48M | 4.58M | -58.83M | -53.06M | -56.34M | |||
| Interest Paid | 19.94M | 21.99M | 21.55M | 21.40M | 26.54M | |||
| Taxes Paid | 11.09M | 45.77M | 78.41M | 87.19M | 77.52M | |||
| Other non cash items | 3.44M | 32.10M | 5.11M | 6.31M | -1.43M | |||
| OPERATING CASH FLOW | 154.10M | 262.52M | 266.41M | 339.50M | 306.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -114.50M | -210.86M | -173.59M | -119.61M | -140.60M | |||
| Other Investing Activity | 4.56M | 4.67M | 3.50M | 7.62M | 12.61M | |||
| INVESTING CASH FLOW | -109.94M | -206.19M | -170.10M | -111.99M | -127.98M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -18.96M | -18.92M | -22.71M | -18.37M | -16.70M | |||
| Stock Issued/Repurchased | N/A | N/A | 0.00 | 0.00 | -80.00M | |||
| Dividend Paid | -12.27M | -12.27M | -12.26M | -12.26M | -12.63M | |||
| Other Financing Activity | -377.20K | N/A | 0.00 | 0.00 | -5.58M | |||
| FINANCING CASH FLOW | -31.60M | -31.18M | -34.97M | -30.62M | -114.90M | |||
| CHANGE IN CASH | 12.56M | 25.15M | 61.34M | 196.88M | 63.41M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 154.10M | 262.52M | 266.41M | 339.50M | 306.30M | |||
| Capital Expenditure | -114.50M | -210.86M | -173.59M | -119.61M | -140.60M | |||
| FREE CASH FLOW | 39.60M | 51.66M | 92.82M | 219.89M | 165.70M | |||
All data in USD