FRA:PAR • US7010941042
| TTM (2025-12-31) | 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 3.54B | 3.53B | 2.84B | 2.08B | 1.32B | |||
| Depreciation Amortization | 917.13M | 907.00M | 927.13M | 818.13M | 571.76M | |||
| Income Taxes - Deferred | -363.15M | -304.00M | 32.48M | 91.86M | -351.20M | |||
| Change In Working Capital | -515.98M | -305.00M | -544.99M | 141.21M | 743.39M | |||
| Interest Paid | N/A | 384.00M | 491.42M | 464.70M | 240.31M | |||
| Taxes Paid | N/A | 927.00M | 851.90M | 411.44M | 549.22M | |||
| Other non cash items | 165.44M | -54.00M | 124.78M | -154.81M | 161.59M | |||
| OPERATING CASH FLOW | 3.74B | 3.78B | 3.38B | 2.98B | 2.44B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -401.51M | -435.00M | -400.11M | -380.75M | -230.04M | |||
| Other Investing Activity | -932.50M | 659.00M | 101.52M | -7.80B | -188.79M | |||
| INVESTING CASH FLOW | -1.33B | 224.00M | -298.59M | -8.18B | -418.84M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 735.48M | -1.35B | -2.00B | 40.47M | 5.00B | |||
| Stock Issued/Repurchased | -2.24B | -1.76B | -328.45M | -293.85M | -457.23M | |||
| Dividend Paid | -896.94M | -861.00M | -782.05M | -704.05M | -569.86M | |||
| Other Financing Activity | -1.00M | 0.00 | -2.88M | -13.61M | -58.63M | |||
| FINANCING CASH FLOW | -2.40B | -3.98B | -3.11B | -971.04M | 3.92B | |||
| Exchange Rate Effect | 26.03M | 22.00M | -24.00M | -4.78M | -23.77M | |||
| CHANGE IN CASH | 31.52M | 45.00M | -53.16M | -6.17B | 5.91B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 3.74B | 3.78B | 3.38B | 2.98B | 2.44B | |||
| Capital Expenditure | -401.51M | -435.00M | -400.11M | -380.75M | -230.04M | |||
| FREE CASH FLOW | 3.34B | 3.34B | 2.98B | 2.60B | 2.21B | |||
All data in USD