| 2025 (2025-9-30) | 2024 (2024-9-30) | 2023 (2023-9-30) | 2022 (2022-9-30) | 2021 (2021-9-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 370.00M | 478.00M | 439.00M | 555.00M | 307.00M | |||
| Depreciation Amortization | 376.00M | 327.00M | 332.00M | 339.00M | 306.00M | |||
| Income Taxes - Deferred | -90.00M | -48.00M | -13.00M | 13.00M | 27.00M | |||
| Change In Working Capital | -224.00M | -148.00M | -119.00M | -87.00M | -81.00M | |||
| Interest Paid | 167.00M | 183.00M | 157.00M | 122.00M | 137.00M | |||
| Taxes Paid | 181.00M | 135.00M | 219.00M | 141.00M | 124.00M | |||
| Other non cash items | 243.00M | 145.00M | 48.00M | -78.00M | 79.00M | |||
| OPERATING CASH FLOW | 675.00M | 754.00M | 687.00M | 742.00M | 638.00M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -334.00M | -303.00M | -241.00M | -326.00M | -574.00M | |||
| Other Investing Activity | -6.00M | -8.00M | -59.00M | -498.00M | -64.00M | |||
| INVESTING CASH FLOW | -340.00M | -311.00M | -300.00M | -824.00M | -638.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | 0.00 | 164.00M | 535.00M | 244.00M | |||
| Stock Issued/Repurchased | -16.00M | N/A | N/A | N/A | N/A | |||
| Dividend Paid | -383.00M | -361.00M | -340.00M | -318.00M | -265.00M | |||
| Other Financing Activity | -98.00M | -35.00M | -149.00M | -29.00M | -40.00M | |||
| FINANCING CASH FLOW | -497.00M | -396.00M | -325.00M | 188.00M | -61.00M | |||
| Exchange Rate Effect | 0.00 | 6.00M | -5.00M | -21.00M | 7.00M | |||
| CHANGE IN CASH | -162.00M | 53.00M | 57.00M | 85.00M | -54.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 675.00M | 754.00M | 687.00M | 742.00M | 638.00M | |||
| Capital Expenditure | -334.00M | -303.00M | -241.00M | -326.00M | -574.00M | |||
| FREE CASH FLOW | 341.00M | 451.00M | 446.00M | 416.00M | 64.00M | |||
All data in USD