| 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 | 65.59M | 86.55M | 78.91M | 47.20M | 55.60M | |||
| Depreciation Amortization | 73.33M | 70.60M | 63.14M | 53.20M | 49.40M | |||
| Income Taxes - Deferred | 3.95M | 6.43M | 10.94M | 8.80M | -2.90M | |||
| Change In Working Capital | 3.83M | 3.45M | 12.39M | -88.80M | -4.90M | |||
| Interest Paid | 1.50M | 1.79M | 4.75M | 1.00M | 0.00 | |||
| Taxes Paid | 17.99M | 26.92M | 8.62M | 16.80M | 4.30M | |||
| Other non cash items | 18.42M | 6.03M | 6.90M | 5.70M | 4.30M | |||
| OPERATING CASH FLOW | 165.13M | 173.07M | 172.28M | 26.10M | 101.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -82.87M | -73.57M | -104.74M | -87.30M | -53.60M | |||
| Other Investing Activity | 12.82M | -4.10M | 11.50M | -208.90M | 63.50M | |||
| INVESTING CASH FLOW | -70.05M | -77.67M | -93.24M | -296.20M | 9.90M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -238.00K | -27.15M | -28.18M | 54.70M | -100.00K | |||
| Stock Issued/Repurchased | -3.72M | 15.74M | 15.21M | 16.20M | 20.30M | |||
| Dividend Paid | -60.75M | -56.96M | -53.88M | -48.40M | -44.80M | |||
| Other Financing Activity | N/A | 0.00 | 0.00 | -200.00K | N/A | |||
| FINANCING CASH FLOW | -64.71M | -68.37M | -66.84M | 22.20M | -24.70M | |||
| Exchange Rate Effect | 2.13M | -3.22M | 2.21M | -100.00K | 600.00K | |||
| CHANGE IN CASH | 32.50M | 23.81M | 14.40M | -248.00M | 87.30M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 165.13M | 173.07M | 172.28M | 26.10M | 101.50M | |||
| Capital Expenditure | -82.87M | -73.57M | -104.74M | -87.30M | -53.60M | |||
| FREE CASH FLOW | 82.25M | 99.50M | 67.54M | -61.20M | 47.90M | |||
All data in USD