| TTM (2025-10-3) | 2024 (2025-1-3) | 2023 (2023-12-29) | 2022 (2022-12-30) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 357.60M | 1.50B | 311.30M | 449.70M | 492.80M | |||
| Depreciation Amortization | 202.10M | 232.00M | 250.60M | 171.80M | 179.90M | |||
| Income Taxes - Deferred | -28.50M | 27.00M | -104.60M | -40.00M | -26.90M | |||
| Change In Working Capital | -461.60M | 203.40M | -8.00M | -253.40M | 6.80M | |||
| Interest Paid | N/A | 140.40M | 133.70M | 73.10M | 61.80M | |||
| Taxes Paid | 52.20M | 228.10M | 168.00M | 197.30M | 98.30M | |||
| Other non cash items | 271.40M | -1.44B | 147.80M | 63.10M | 97.90M | |||
| OPERATING CASH FLOW | 341.00M | 531.40M | 597.10M | 391.20M | 750.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -25.80M | -33.60M | -42.00M | -43.20M | -46.10M | |||
| Other Investing Activity | -9.20M | 1.89B | -2.03B | -183.10M | -157.40M | |||
| INVESTING CASH FLOW | -35.00M | 1.86B | -2.07B | -226.30M | -203.50M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -400.10M | -1.68B | 1.55B | 224.60M | -251.00M | |||
| Stock Issued/Repurchased | -729.00M | -181.50M | -93.30M | -408.30M | -195.10M | |||
| Other Financing Activity | -700.00K | -4.50M | -29.40M | -15.30M | -1.60M | |||
| FINANCING CASH FLOW | -1.13B | -1.86B | 1.43B | -199.00M | -447.70M | |||
| Exchange Rate Effect | 2.50M | -19.40M | 7.40M | -20.60M | -11.30M | |||
| CHANGE IN CASH | -821.30M | 508.90M | -32.10M | -54.70M | 88.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 341.00M | 531.40M | 597.10M | 391.20M | 750.50M | |||
| Capital Expenditure | -25.80M | -33.60M | -42.00M | -43.20M | -46.10M | |||
| FREE CASH FLOW | 315.20M | 497.80M | 555.10M | 348.00M | 704.40M | |||
All data in USD