FRA:M4I • US57636Q1040
| 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 | 14.97B | 12.87B | 11.20B | 9.93B | 8.69B | |||
| Depreciation Amortization | 1.14B | 897.00M | 799.00M | 750.00M | 726.00M | |||
| Income Taxes - Deferred | 57.00M | -527.00M | -236.00M | -651.00M | -69.00M | |||
| Change In Working Capital | -1.44B | -1.04B | -1.94B | -904.00M | -916.00M | |||
| Interest Paid | N/A | 571.00M | 477.00M | 414.00M | 399.00M | |||
| Taxes Paid | N/A | 3.25B | 2.75B | 2.51B | 1.82B | |||
| Other non cash items | 2.92B | 2.58B | 2.17B | 2.07B | 1.03B | |||
| OPERATING CASH FLOW | 17.65B | 14.78B | 11.98B | 11.20B | 9.46B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.22B | -1.19B | -1.09B | -1.10B | -814.00M | |||
| Other Investing Activity | -147.00M | -2.21B | -263.00M | -373.00M | -4.46B | |||
| INVESTING CASH FLOW | -1.36B | -3.40B | -1.35B | -1.47B | -5.27B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 492.00M | 2.62B | 1.55B | 399.00M | 1.37B | |||
| Stock Issued/Repurchased | -11.52B | -10.81B | -8.79B | -8.66B | -5.84B | |||
| Dividend Paid | -2.76B | -2.45B | -2.16B | -1.90B | -1.74B | |||
| Other Financing Activity | -391.00M | -201.00M | -89.00M | -161.00M | -345.00M | |||
| FINANCING CASH FLOW | -14.18B | -10.84B | -9.49B | -10.33B | -6.55B | |||
| Exchange Rate Effect | 333.00M | -199.00M | 128.00M | -103.00M | -153.00M | |||
| CHANGE IN CASH | 2.44B | 343.00M | 1.27B | -706.00M | -2.52B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 17.65B | 14.78B | 11.98B | 11.20B | 9.46B | |||
| Capital Expenditure | -1.22B | -1.19B | -1.09B | -1.10B | -814.00M | |||
| FREE CASH FLOW | 16.43B | 13.59B | 10.89B | 10.10B | 8.65B | |||
All data in USD