FRA:4MGN • US57667L1070
| 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 613.46M | 551.31M | 651.47M | 359.90M | 276.60M | |||
| Depreciation Amortization | 105.66M | 161.67M | 109.54M | 409.90M | 70.00M | |||
| Income Taxes - Deferred | 44.94M | -14.95M | 26.61M | -30.00M | -58.00M | |||
| Change In Working Capital | 58.72M | -34.72M | -132.86M | -427.20M | 450.00M | |||
| Interest Paid | N/A | 152.89M | 152.48M | 138.00M | 117.50M | |||
| Taxes Paid | N/A | 145.48M | 102.03M | 46.40M | 40.90M | |||
| Other non cash items | 257.61M | 269.40M | 242.03M | 213.10M | 174.00M | |||
| OPERATING CASH FLOW | 1.08B | 932.72M | 896.79M | 525.70M | 912.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -56.77M | -50.58M | -67.41M | -49.10M | -80.00M | |||
| Other Investing Activity | 9.93M | -7.96M | -9.17M | -22.60M | -859.90M | |||
| INVESTING CASH FLOW | -46.83M | -58.54M | -76.58M | -71.70M | -939.80M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 275.00M | N/A | 0.00 | 0.00 | 500.00M | |||
| Stock Issued/Repurchased | -782.15M | -739.09M | -526.28M | -469.00M | -823.80M | |||
| Dividend Paid | -186.25M | N/A | N/A | N/A | N/A | |||
| Other Financing Activity | -291.49M | -19.21M | -7.79M | -220.10M | 434.90M | |||
| FINANCING CASH FLOW | -984.89M | -758.30M | -534.07M | -689.20M | 111.10M | |||
| Exchange Rate Effect | 13.19M | -12.32M | 3.78M | -7.80M | -7.60M | |||
| CHANGE IN CASH | 61.84M | 103.55M | 289.92M | -243.00M | 76.20M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.08B | 932.72M | 896.79M | 525.70M | 912.50M | |||
| Capital Expenditure | -56.77M | -50.58M | -67.41M | -49.10M | -80.00M | |||
| FREE CASH FLOW | 1.02B | 882.14M | 829.38M | 476.60M | 832.50M | |||
All data in USD