FRA:4PN • US14448C1045
| 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 | 1.59B | 5.71B | 1.44B | 3.58B | 1.70B | |||
| Depreciation Amortization | 1.27B | 1.23B | 491.00M | 380.00M | 338.00M | |||
| Income Taxes - Deferred | -401.00M | -352.00M | -243.00M | -124.00M | -74.00M | |||
| Change In Working Capital | -180.00M | 348.00M | 588.00M | -209.00M | 266.00M | |||
| Interest Paid | 422.00M | 610.00M | 320.00M | 297.00M | 317.00M | |||
| Taxes Paid | 729.00M | 2.13B | 942.00M | 833.00M | 675.00M | |||
| Other non cash items | 208.00M | -6.05B | 234.00M | -1.89B | 6.00M | |||
| OPERATING CASH FLOW | 2.49B | 883.00M | 2.51B | 1.74B | 2.24B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -392.00M | -519.00M | -439.00M | -353.00M | -344.00M | |||
| Other Investing Activity | 85.00M | -1.51B | -221.00M | 2.10B | -348.00M | |||
| INVESTING CASH FLOW | -307.00M | -2.02B | -660.00M | 1.75B | -692.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -889.00M | -1.88B | 5.49B | -983.00M | -551.00M | |||
| Stock Issued/Repurchased | -2.89B | -1.94B | -62.00M | -1.38B | -527.00M | |||
| Dividend Paid | -772.00M | -670.00M | -620.00M | -509.00M | -417.00M | |||
| Other Financing Activity | -119.00M | -139.00M | -199.00M | -59.00M | -67.00M | |||
| FINANCING CASH FLOW | -4.67B | -4.64B | 4.61B | -2.93B | -1.56B | |||
| Exchange Rate Effect | 76.00M | -103.00M | 88.00M | -56.00M | -16.00M | |||
| CHANGE IN CASH | -2.42B | -5.88B | 6.55B | 501.00M | -33.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 2.49B | 883.00M | 2.51B | 1.74B | 2.24B | |||
| Capital Expenditure | -392.00M | -519.00M | -439.00M | -353.00M | -344.00M | |||
| FREE CASH FLOW | 2.10B | 364.00M | 2.07B | 1.39B | 1.89B | |||
All data in USD