| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 1.46B | 1.68B | 1.45B | 1.38B | 2.72B | |
| Depreciation Amortization | | | 3.73B | 3.64B | 2.74B | 2.16B | 2.04B | |
| Income Taxes - Deferred | | | -205.00M | -324.00M | 5.00M | 86.00M | 240.00M | |
| Change In Working Capital | | | -467.00M | -226.00M | -638.00M | -941.00M | -524.00M | |
| Interest Paid | | | N/A | 3.29B | 2.13B | 1.64B | 1.07B | |
| Taxes Paid | | | N/A | 597.00M | 524.00M | 364.00M | 262.00M | |
| Other non cash items | | | 266.00M | -124.00M | 524.00M | 416.00M | -1.70B | |
| OPERATING CASH FLOW | | | 4.78B | 4.65B | 4.08B | 3.09B | 2.77B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -4.30B | -4.97B | -2.49B | -2.77B | -2.07B | |
| Other Investing Activity | | | 184.00M | -1.93B | -10.50B | -590.00M | 894.00M | |
| INVESTING CASH FLOW | | | -4.12B | -6.90B | -12.99B | -3.37B | -1.17B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 4.29B | 8.16B | 5.37B | 3.38B | 589.00M | |
| Stock Issued/Repurchased | | | -109.00M | 11.00M | -13.00M | -230.00M | 1.06B | |
| Dividend Paid | | | -1.39B | -1.35B | -1.25B | -1.17B | -1.05B | |
| Other Financing Activity | | | -2.46B | -4.21B | 5.31B | -1.92B | -1.60B | |
| FINANCING CASH FLOW | | | 334.00M | 2.61B | 9.42B | 56.00M | -995.00M | |
| |
| Exchange Rate Effect | | | 17.00M | -150.00M | 71.00M | 88.00M | -65.00M | |
| CHANGE IN CASH | | | 1.02B | 214.00M | 578.00M | -127.00M | 539.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 4.78B | 4.65B | 4.08B | 3.09B | 2.77B | |
| Capital Expenditure | | | -4.30B | -4.97B | -2.49B | -2.77B | -2.07B | |
| FREE CASH FLOW | | | 481.00M | -322.00M | 1.59B | 319.00M | 705.00M | |