FRA:WDP • US2546871060
| TTM (2025-12-27) | 2025 (2025-9-27) | 2024 (2024-9-28) | 2023 (2023-9-30) | 2022 (2022-10-1) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 13.27B | 13.43B | 5.77B | 3.39B | 3.55B | |||
| Depreciation Amortization | 5.37B | 5.33B | 4.99B | 5.37B | 5.16B | |||
| Income Taxes - Deferred | -2.24B | -2.74B | -821.00M | -1.35B | 200.00M | |||
| Change In Working Capital | -3.17B | -430.00M | -1.61B | 177.00M | 488.00M | |||
| Interest Paid | N/A | 2.05B | 2.13B | 2.11B | 1.69B | |||
| Taxes Paid | N/A | 1.22B | 3.96B | 1.19B | 1.10B | |||
| Other non cash items | 2.40B | 2.51B | 5.64B | 2.28B | -3.39B | |||
| OPERATING CASH FLOW | 15.63B | 18.10B | 13.97B | 9.87B | 6.01B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -8.57B | -8.02B | -5.41B | -4.97B | -4.94B | |||
| Other Investing Activity | 366.00M | -19.00M | -1.47B | 328.00M | -65.00M | |||
| INVESTING CASH FLOW | -8.21B | -8.04B | -6.88B | -4.64B | -5.01B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 624.00M | -3.62B | -1.40B | -1.78B | -4.02B | |||
| Stock Issued/Repurchased | -4.74B | -3.50B | -2.99B | 52.00M | 127.00M | |||
| Dividend Paid | N/A | -1.80B | -1.37B | N/A | 0.00 | |||
| Other Financing Activity | -1.47B | -1.44B | -9.53B | -993.00M | -851.00M | |||
| FINANCING CASH FLOW | -7.38B | -10.37B | -15.29B | -2.72B | -4.74B | |||
| Exchange Rate Effect | 163.00M | 5.00M | 65.00M | 73.00M | -603.00M | |||
| CHANGE IN CASH | 204.00M | -303.00M | -8.13B | 2.57B | -4.34B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 15.63B | 18.10B | 13.97B | 9.87B | 6.01B | |||
| Capital Expenditure | -8.57B | -8.02B | -5.41B | -4.97B | -4.94B | |||
| FREE CASH FLOW | 7.06B | 10.08B | 8.56B | 4.90B | 1.07B | |||
All data in USD