CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 478.00M | 370.00M | 490.00M | -128.00M | -249.00M | |
Depreciation Amortization | | | 426.00M | 445.00M | 431.00M | 415.00M | 417.00M | |
Income Taxes - Deferred | | | -151.00M | -179.00M | -105.00M | -123.00M | -125.00M | |
Change In Working Capital | | | -444.00M | -362.00M | -234.00M | 1.01B | -426.00M | |
Interest Paid | | | 433.00M | 426.00M | 462.00M | 521.00M | 656.00M | |
Taxes Paid | | | 19.00M | 17.00M | 12.00M | 10.00M | 12.00M | |
Other non cash items | | | 71.00M | 131.00M | 41.00M | -98.00M | 94.00M | |
OPERATING CASH FLOW | | | 380.00M | 405.00M | 623.00M | 1.07B | -289.00M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -162.00M | -173.00M | -366.00M | -355.00M | -237.00M | |
Other Investing Activity | | | -3.00M | 29.00M | 484.00M | 30.00M | 2.74B | |
INVESTING CASH FLOW | | | -165.00M | -144.00M | 118.00M | -325.00M | 2.50B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -334.00M | -155.00M | -461.00M | -1.08B | -2.90B | |
Stock Issued/Repurchased | | | N/A | -6.00M | 45.00M | -30.00M | -46.00M | |
Dividend Paid | | | -21.00M | -22.00M | -22.00M | -20.00M | -20.00M | |
Other Financing Activity | | | N/A | -20.00M | 0.00 | 0.00 | 1.00M | |
FINANCING CASH FLOW | | | -418.00M | -203.00M | -438.00M | -1.13B | -2.96B | |
|
Exchange Rate Effect | | | -2.00M | 1.00M | 0.00 | 1.00M | -21.00M | |
CHANGE IN CASH | | | -205.00M | 59.00M | 303.00M | -384.00M | -775.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 380.00M | 405.00M | 623.00M | 1.07B | -289.00M | |
Capital Expenditure | | | -162.00M | -173.00M | -366.00M | -355.00M | -237.00M | |
FREE CASH FLOW | | | 218.00M | 232.00M | 257.00M | 717.00M | -526.00M | |