FRA:LIN • IE000S9YS762
| 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 | 6.90B | 6.57B | 6.20B | 4.15B | 3.83B | |||
| Depreciation Amortization | 3.76B | 3.78B | 3.82B | 4.20B | 4.63B | |||
| Income Taxes - Deferred | -290.00M | -142.00M | -84.00M | -383.00M | -254.00M | |||
| Change In Working Capital | -320.00M | -1.07B | -834.00M | -198.00M | 1.18B | |||
| Interest Paid | N/A | 443.00M | 451.00M | 170.00M | 233.00M | |||
| Taxes Paid | N/A | 2.22B | 1.96B | 1.74B | 1.71B | |||
| Other non cash items | 299.00M | 291.00M | 208.00M | 1.09B | 337.00M | |||
| OPERATING CASH FLOW | 10.35B | 9.42B | 9.30B | 8.86B | 9.72B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -5.26B | -4.50B | -3.79B | -3.17B | -3.09B | |||
| Other Investing Activity | -460.00M | -147.00M | -883.00M | 85.00M | 79.00M | |||
| INVESTING CASH FLOW | -5.72B | -4.64B | -4.67B | -3.09B | -3.01B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 2.91B | 3.17B | 1.06B | 4.47B | -514.00M | |||
| Stock Issued/Repurchased | -4.58B | -4.45B | -3.92B | -5.13B | -4.56B | |||
| Dividend Paid | -2.81B | -2.65B | -2.48B | -2.34B | -2.19B | |||
| Other Financing Activity | -76.00M | -420.00M | -53.00M | -88.00M | -323.00M | |||
| FINANCING CASH FLOW | -4.55B | -4.36B | -5.40B | -3.09B | -7.59B | |||
| Exchange Rate Effect | 131.00M | -234.00M | -7.00M | -74.00M | -61.00M | |||
| CHANGE IN CASH | 206.00M | 186.00M | -772.00M | 2.61B | -931.00M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 10.35B | 9.42B | 9.30B | 8.86B | 9.72B | |||
| Capital Expenditure | -5.26B | -4.50B | -3.79B | -3.17B | -3.09B | |||
| FREE CASH FLOW | 5.09B | 4.93B | 5.52B | 5.69B | 6.64B | |||
All data in USD