NYSE:MOG.B • US6153943013
| TTM (2026-1-3) | 2025 (2025-9-27) | 2024 (2024-9-28) | 2023 (2023-9-30) | 2022 (2022-10-1) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 260.77M | 235.03M | 207.22M | 171.00M | 155.20M | |||
| Depreciation Amortization | 105.53M | 103.73M | 96.03M | 90.20M | 88.40M | |||
| Income Taxes - Deferred | 12.63M | -6.54M | -29.65M | -35.50M | 11.70M | |||
| Change In Working Capital | -51.45M | -94.11M | -126.74M | -129.00M | -40.10M | |||
| Interest Paid | N/A | 70.98M | 65.38M | 63.20M | 34.80M | |||
| Taxes Paid | N/A | 100.35M | 78.48M | 69.30M | 24.00M | |||
| Other non cash items | 33.13M | 34.99M | 49.44M | 39.20M | 31.60M | |||
| OPERATING CASH FLOW | 360.60M | 273.09M | 197.86M | 135.90M | 246.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -146.33M | -144.73M | -152.00M | -173.30M | -139.40M | |||
| Other Investing Activity | -41.27M | -30.52M | -3.60M | 10.10M | 54.20M | |||
| INVESTING CASH FLOW | -187.60M | -175.26M | -155.59M | -163.10M | -85.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -60.72M | 59.34M | 2.96M | 21.10M | -70.20M | |||
| Stock Issued/Repurchased | -74.78M | -119.46M | -15.69M | -8.10M | -31.70M | |||
| Dividend Paid | -36.66M | -36.43M | -35.48M | -34.10M | -33.00M | |||
| Other Financing Activity | -1.64M | -1.74M | 0.00 | -2.00M | 0.00 | |||
| FINANCING CASH FLOW | -173.81M | -98.29M | -48.20M | -23.00M | -134.90M | |||
| Exchange Rate Effect | 799.00K | -1.86M | 1.32M | 2.00M | -10.30M | |||
| CHANGE IN CASH | -14.00K | -2.32M | -4.61M | -48.20M | 16.40M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 360.60M | 273.09M | 197.86M | 135.90M | 246.80M | |||
| Capital Expenditure | -146.33M | -144.73M | -152.00M | -173.30M | -139.40M | |||
| FREE CASH FLOW | 214.27M | 128.35M | 45.87M | -37.40M | 107.40M | |||
All data in USD