| TTM (2025-12-27) | 2025 (2025-9-27) | 2024 (2024-9-28) | 2023 (2023-9-30) | 2022 (2022-10-1) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 247.13M | 266.26M | 237.75M | 327.50M | 256.10M | |||
| Depreciation Amortization | 127.15M | 119.47M | 122.42M | 118.20M | 108.80M | |||
| Income Taxes - Deferred | -20.38M | -11.81M | 30.35M | 28.80M | 31.70M | |||
| Change In Working Capital | 269.60M | 189.01M | -106.59M | -291.50M | -115.50M | |||
| Interest Paid | 25.43M | 16.58M | 26.10M | 32.50M | 18.20M | |||
| Taxes Paid | 102.83M | 98.58M | 69.41M | 57.30M | 48.10M | |||
| Other non cash items | 111.94M | 57.73M | 56.29M | 52.20M | 49.70M | |||
| OPERATING CASH FLOW | 735.45M | 620.66M | 340.22M | 235.20M | 330.90M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -217.11M | -147.36M | -111.23M | -191.40M | -138.60M | |||
| Other Investing Activity | -1.31B | 39.15M | -3.17M | -1.10M | 6.40M | |||
| INVESTING CASH FLOW | -1.52B | -108.21M | -114.40M | -192.50M | -132.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 1.89B | -17.02M | -21.57M | -9.10M | 17.70M | |||
| Stock Issued/Repurchased | -169.13M | -113.80M | -248.14M | -103.70M | -328.70M | |||
| Other Financing Activity | N/A | -43.02M | 0.00 | 207.20M | -3.30M | |||
| FINANCING CASH FLOW | 1.61B | -173.84M | -269.71M | 94.50M | -314.30M | |||
| Exchange Rate Effect | 2.91M | 1.75M | 2.18M | 500.00K | -4.50M | |||
| CHANGE IN CASH | 824.41M | 340.36M | -41.71M | 137.70M | -120.10M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 735.45M | 620.66M | 340.22M | 235.20M | 330.90M | |||
| Capital Expenditure | -217.11M | -147.36M | -111.23M | -191.40M | -138.60M | |||
| FREE CASH FLOW | 518.34M | 473.30M | 228.99M | 43.80M | 192.30M | |||
All data in USD