FRA:IX1 • US45168D1046
| TTM (2025-9-30) | 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 1.03B | 1.06B | 887.87M | 845.04M | 679.09M | |||
| Depreciation Amortization | 140.17M | N/A | 129.94M | 114.91M | 111.90M | |||
| Income Taxes - Deferred | 104.35M | N/A | -24.19M | -48.31M | -35.06M | |||
| Change In Working Capital | -253.23M | -227.51M | -133.24M | -72.43M | -273.53M | |||
| Interest Paid | N/A | N/A | 338.00M | 41.00M | 39.50M | |||
| Taxes Paid | 390.20M | N/A | 307.20M | 192.50M | 239.80M | |||
| Other non cash items | 69.35M | 349.86M | 68.63M | 67.30M | 60.59M | |||
| OPERATING CASH FLOW | 1.09B | 1.18B | 929.00M | 906.51M | 542.98M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -147.85M | -124.68M | -130.92M | -133.63M | -158.84M | |||
| Other Investing Activity | -105.00K | -11.56M | -76.14M | 8.38M | -36.51M | |||
| INVESTING CASH FLOW | -147.95M | -136.24M | -207.06M | -125.25M | -195.35M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 101.61M | -30.39M | -75.00M | -404.00M | 430.50M | |||
| Stock Issued/Repurchased | -1.14B | -1.12B | -792.54M | -24.89M | -783.96M | |||
| Other Financing Activity | -7.22M | -10.98M | -10.53M | -13.11M | -17.47M | |||
| FINANCING CASH FLOW | -1.04B | -1.16B | -878.07M | -442.00M | -370.94M | |||
| Exchange Rate Effect | 1.46M | 11.20M | -9.53M | 2.13M | -8.61M | |||
| CHANGE IN CASH | -100.47M | -108.20M | -165.67M | 341.39M | -31.91M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.09B | 1.18B | 929.00M | 906.51M | 542.98M | |||
| Capital Expenditure | -147.85M | -124.68M | -130.92M | -133.63M | -158.84M | |||
| FREE CASH FLOW | 940.22M | 1.06B | 798.08M | 772.88M | 384.15M | |||
All data in USD