FRA:XPH • US0320951017
| 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 | 4.31B | 2.44B | 1.95B | 1.92B | 1.58B | |||
| Depreciation Amortization | 922.40M | 572.50M | 406.40M | 392.90M | 395.60M | |||
| Income Taxes - Deferred | -65.60M | -82.80M | -58.80M | -4.70M | -29.60M | |||
| Change In Working Capital | 77.20M | -226.10M | 142.00M | -219.90M | -505.20M | |||
| Interest Paid | 288.10M | 179.50M | 129.20M | 123.70M | 111.90M | |||
| Taxes Paid | 1.08B | 650.00M | 560.40M | 477.70M | 445.60M | |||
| Other non cash items | 135.40M | 109.50M | 93.60M | 89.50M | 99.20M | |||
| OPERATING CASH FLOW | 5.37B | 2.81B | 2.53B | 2.17B | 1.54B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -996.60M | -665.40M | -372.80M | -383.80M | -360.40M | |||
| Other Investing Activity | -4.09B | -1.98B | -1.02B | -347.30M | -1.53B | |||
| INVESTING CASH FLOW | -5.08B | -2.65B | -1.39B | -731.10M | -1.89B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 8.52B | 2.63B | -293.40M | -163.80M | 635.80M | |||
| Stock Issued/Repurchased | -112.20M | -241.90M | -190.60M | -545.20M | -373.20M | |||
| Dividend Paid | -802.20M | -595.10M | -500.60M | -477.40M | -346.70M | |||
| Other Financing Activity | -182.40M | -60.00M | -27.80M | -10.30M | -61.10M | |||
| FINANCING CASH FLOW | 7.42B | 1.73B | -1.01B | -1.20B | -145.20M | |||
| Exchange Rate Effect | 97.80M | -54.00M | -20.70M | -70.80M | -12.30M | |||
| CHANGE IN CASH | 7.81B | 1.84B | 101.90M | 176.00M | -504.90M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 5.37B | 2.81B | 2.53B | 2.17B | 1.54B | |||
| Capital Expenditure | -996.60M | -665.40M | -372.80M | -383.80M | -360.40M | |||
| FREE CASH FLOW | 4.38B | 2.15B | 2.16B | 1.79B | 1.18B | |||
All data in USD