CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 141.00M | -9.00M | 616.00M | 138.00M | -66.00M | |
Depreciation Amortization | | | 2.18B | 2.01B | 1.85B | 1.58B | 1.50B | |
Income Taxes - Deferred | | | -246.00M | -31.00M | -176.00M | -150.00M | -29.00M | |
Change In Working Capital | | | 58.00M | -198.00M | 533.00M | -124.00M | -636.00M | |
Interest Paid | | | 2.14B | 1.92B | 1.35B | 1.07B | 870.00M | |
Taxes Paid | | | 105.00M | 112.00M | 194.00M | 112.00M | 71.00M | |
Other non cash items | | | -675.00M | -532.00M | -960.00M | 256.00M | -41.00M | |
OPERATING CASH FLOW | | | 1.46B | 1.24B | 1.86B | 1.70B | 729.00M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -5.10B | -3.73B | -2.81B | -2.19B | -1.97B | |
Other Investing Activity | | | -6.83B | -3.07B | -1.55B | -2.88B | -537.00M | |
INVESTING CASH FLOW | | | -11.93B | -6.80B | -4.36B | -5.07B | -2.50B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 10.49B | 7.71B | 1.62B | 4.13B | 2.77B | |
Stock Issued/Repurchased | | | -34.00M | -37.00M | 587.00M | -137.00M | 439.00M | |
Dividend Paid | | | -468.00M | -460.00M | -438.00M | -415.00M | -406.00M | |
Other Financing Activity | | | 1.07B | 432.00M | 826.00M | -84.00M | -659.00M | |
FINANCING CASH FLOW | | | 11.07B | 7.65B | 2.60B | 3.49B | 2.14B | |
|
Exchange Rate Effect | | | 70.00M | -95.00M | 38.00M | -28.00M | -35.00M | |
CHANGE IN CASH | | | 671.00M | 1.99B | 143.00M | 98.00M | 333.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 1.46B | 1.24B | 1.86B | 1.70B | 729.00M | |
Capital Expenditure | | | -5.10B | -3.73B | -2.81B | -2.19B | -1.97B | |
FREE CASH FLOW | | | -3.64B | -2.49B | -944.00M | -487.00M | -1.24B | |