FRA:ECJ • US2788651006
| 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 | 2.09B | 2.13B | 1.39B | 1.11B | 1.14B | |||
| Depreciation Amortization | 976.40M | 935.40M | 923.60M | 938.70M | 843.10M | |||
| Income Taxes - Deferred | -33.40M | -190.50M | -55.70M | -142.60M | -1.10M | |||
| Change In Working Capital | -206.20M | 176.10M | 162.70M | -276.70M | 600.00K | |||
| Interest Paid | 302.60M | 342.60M | 324.80M | 222.40M | 208.70M | |||
| Taxes Paid | 548.10M | 647.40M | 469.20M | 308.90M | 275.70M | |||
| Other non cash items | 122.50M | -239.00M | -11.80M | 160.10M | 75.30M | |||
| OPERATING CASH FLOW | 2.95B | 2.81B | 2.41B | 1.79B | 2.06B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.05B | -994.50M | -774.80M | -712.80M | -643.00M | |||
| Other Investing Activity | -1.66B | 560.70M | -215.70M | -4.00M | -3.94B | |||
| INVESTING CASH FLOW | -2.71B | -433.80M | -990.50M | -716.80M | -4.58B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 469.60M | -628.50M | -501.90M | 89.70M | 2.15B | |||
| Stock Issued/Repurchased | -555.60M | -727.10M | 83.10M | -489.10M | 36.90M | |||
| Dividend Paid | -753.60M | -664.30M | -617.30M | -602.80M | -566.40M | |||
| Other Financing Activity | -13.70M | -4.20M | -18.60M | 164.90M | -18.00M | |||
| FINANCING CASH FLOW | -853.30M | -2.02B | -1.05B | -837.30M | 1.60B | |||
| Exchange Rate Effect | -2.70M | -18.70M | -45.70M | 4.40M | 14.30M | |||
| CHANGE IN CASH | -610.60M | 337.30M | 320.90M | 238.70M | -900.30M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 2.95B | 2.81B | 2.41B | 1.79B | 2.06B | |||
| Capital Expenditure | -1.05B | -994.50M | -774.80M | -712.80M | -643.00M | |||
| FREE CASH FLOW | 1.90B | 1.82B | 1.64B | 1.08B | 1.42B | |||
All data in USD