CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 1.02B | 895.00M | 3.78B | 240.00M | 2.15B | |
Depreciation Amortization | | | 3.08B | 3.20B | 3.59B | 3.22B | 2.28B | |
Income Taxes - Deferred | | | -851.00M | -947.00M | -830.00M | -777.00M | -371.00M | |
Change In Working Capital | | | 446.00M | -495.00M | 216.00M | -2.09B | -1.14B | |
Interest Paid | | | 2.62B | 2.88B | 3.16B | 2.04B | 1.22B | |
Taxes Paid | | | 1.09B | 1.41B | 534.00M | 285.00M | 448.00M | |
Other non cash items | | | 305.00M | 485.00M | -4.63B | 416.00M | -1.23B | |
OPERATING CASH FLOW | | | 4.00B | 3.14B | 2.13B | 1.01B | 1.69B | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -2.23B | -2.52B | -2.29B | -1.75B | -1.45B | |
Other Investing Activity | | | -950.00M | 193.00M | 4.83B | -16.97B | -7.48B | |
INVESTING CASH FLOW | | | -3.18B | -2.33B | 2.54B | -18.72B | -8.93B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 3.25B | 170.00M | -1.33B | 13.59B | 6.82B | |
Stock Issued/Repurchased | | | N/A | N/A | -5.00M | 1.40B | -83.00M | |
Dividend Paid | | | -23.00M | -19.00M | -19.00M | -97.00M | -99.00M | |
Other Financing Activity | | | -3.57B | -656.00M | -3.02B | 3.18B | 430.00M | |
FINANCING CASH FLOW | | | -502.00M | -505.00M | -4.37B | 18.07B | 7.06B | |
|
Exchange Rate Effect | | | 52.00M | -323.00M | 86.00M | -78.00M | 15.00M | |
CHANGE IN CASH | | | 370.00M | -13.00M | 382.00M | 282.00M | -155.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 4.00B | 3.14B | 2.13B | 1.01B | 1.69B | |
Capital Expenditure | | | -2.23B | -2.52B | -2.29B | -1.75B | -1.45B | |
FREE CASH FLOW | | | 1.77B | 622.00M | -158.00M | -737.00M | 243.00M | |