USA - NYSE:MSM - US5535301064 - Common Stock
| 2025 (2025-8-30) | 2024 (2024-8-31) | 2023 (2023-9-2) | 2022 (2022-9-3) | 2021 (2021-8-28) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 197.84M | 255.96M | 343.10M | 340.50M | 217.90M | |||
| Depreciation Amortization | 90.63M | 80.89M | 75.10M | 70.40M | 68.80M | |||
| Income Taxes - Deferred | -2.92M | 9.71M | 6.70M | 10.80M | -13.60M | |||
| Accounts Payable And Accrued Liabilities | undefined | undefined | undefined | undefined | undefined | |||
| Change In Working Capital | 4.31M | 31.67M | 224.10M | -211.60M | -140.20M | |||
| Interest Paid | 23.89M | 24.72M | 22.40M | 16.90M | 14.00M | |||
| Taxes Paid | 60.28M | 79.09M | 107.00M | 117.00M | 73.10M | |||
| Other non cash items | 43.87M | 32.48M | 50.50M | 36.20M | 91.50M | |||
| OPERATING CASH FLOW | 333.72M | 410.70M | 699.60M | 246.20M | 224.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -92.84M | -99.41M | -92.50M | -61.40M | -53.70M | |||
| Other Investing Activity | 29.55M | -23.99M | -20.20M | -33.10M | -22.00M | |||
| INVESTING CASH FLOW | -63.29M | -123.40M | -112.70M | -94.50M | -75.70M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -23.01M | 49.88M | -217.20M | 7.00M | 186.50M | |||
| Stock Issued/Repurchased | -26.94M | -173.68M | -62.70M | 11.60M | -37.50M | |||
| Dividend Paid | -189.65M | -187.28M | -176.70M | -167.40M | -362.70M | |||
| Other Financing Activity | -3.97M | 3.73M | -123.80M | 600.00K | -20.10M | |||
| FINANCING CASH FLOW | -243.57M | -307.35M | -580.40M | -148.10M | -233.70M | |||
| Exchange Rate Effect | -211.00K | -412.00K | 0 | -500.00K | 400.00K | |||
| CHANGE IN CASH | 26.64M | -20.46M | 6.50M | 3.10M | -84.50M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 333.72M | 410.70M | 699.60M | 246.20M | 224.50M | |||
| Capital Expenditure | -92.84M | -99.41M | -92.50M | -61.40M | -53.70M | |||
| FREE CASH FLOW | 240.88M | 311.29M | 607.10M | 184.80M | 170.80M | |||
All data in USD