FRA:MHL • US78409V1044
| 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 | 4.82B | 4.17B | 2.89B | 3.52B | 3.26B | |||
| Depreciation Amortization | 1.18B | 1.17B | 1.14B | 1.01B | 178.00M | |||
| Income Taxes - Deferred | -242.00M | -323.00M | -381.00M | -353.00M | 13.00M | |||
| Change In Working Capital | -432.00M | 235.00M | -460.00M | -74.00M | -70.00M | |||
| Interest Paid | 390.00M | 391.00M | 369.00M | 240.00M | 130.00M | |||
| Taxes Paid | 1.50B | 1.16B | 1.28B | 1.55B | 883.00M | |||
| Other non cash items | 326.00M | 437.00M | 515.00M | -1.50B | 214.00M | |||
| OPERATING CASH FLOW | 5.65B | 5.69B | 3.71B | 2.60B | 3.60B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -195.00M | -124.00M | -143.00M | -89.00M | -35.00M | |||
| Other Investing Activity | -509.00M | -131.00M | 705.00M | 3.72B | -85.00M | |||
| INVESTING CASH FLOW | -704.00M | -255.00M | 562.00M | 3.63B | -120.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 1.70B | -47.00M | 556.00M | 1.67B | 0.00 | |||
| Stock Issued/Repurchased | -5.00B | -3.30B | -3.29B | -12.00B | 13.00M | |||
| Dividend Paid | -1.17B | -1.13B | -1.15B | -1.02B | -743.00M | |||
| Other Financing Activity | -463.00M | -516.00M | -401.00M | 30.00M | -283.00M | |||
| FINANCING CASH FLOW | -4.93B | -5.00B | -4.28B | -11.33B | -1.01B | |||
| Exchange Rate Effect | 62.00M | -61.00M | 12.00M | -123.00M | -82.00M | |||
| CHANGE IN CASH | 79.00M | 375.00M | 4.00M | -5.22B | 2.38B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 5.65B | 5.69B | 3.71B | 2.60B | 3.60B | |||
| Capital Expenditure | -195.00M | -124.00M | -143.00M | -89.00M | -35.00M | |||
| FREE CASH FLOW | 5.46B | 5.57B | 3.57B | 2.51B | 3.56B | |||
All data in USD