CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 8.73B | 7.33B | 4.38B | 13.54B | 7.75B | |
Depreciation Amortization | | | 2.15B | 2.11B | 2.10B | 1.48B | 1.43B | |
Income Taxes - Deferred | | | 430.00M | 153.00M | -732.00M | 475.00M | 212.00M | |
Change In Working Capital | | | -7.86B | 19.39B | 4.84B | -11.05B | 34.13B | |
Interest Paid | | | 44.48B | 45.09B | 33.75B | 9.56B | 5.86B | |
Taxes Paid | | | 3.29B | 2.45B | 2.59B | 2.37B | 2.17B | |
Other non cash items | | | -1.27B | 50.00M | -990.00M | 513.00M | 524.00M | |
OPERATING CASH FLOW | | | 2.18B | 29.03B | 9.59B | 4.96B | 44.05B | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -1.66B | -1.56B | -1.68B | -1.45B | -983.00M | |
Other Investing Activity | | | -4.28B | -22.96B | -19.48B | -28.02B | 684.00M | |
INVESTING CASH FLOW | | | -5.94B | -24.53B | -21.16B | -29.47B | -299.00M | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -317.00M | -1.68B | -3.10B | 7.81B | -1.25B | |
Stock Issued/Repurchased | | | -2.24B | 186.00M | 4.00B | 3.84B | -887.00M | |
Dividend Paid | | | -4.98B | -3.84B | -2.70B | -2.60B | -2.98B | |
Other Financing Activity | | | -4.48B | -12.07B | 2.07B | 6.93B | 0.00 | |
FINANCING CASH FLOW | | | -12.02B | -17.41B | 268.00M | 15.98B | -5.12B | |
|
Exchange Rate Effect | | | -387.00M | 75.00M | 1.77B | 2.74B | -2.77B | |
CHANGE IN CASH | | | -16.17B | -12.84B | -9.53B | -5.79B | 35.85B | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 2.18B | 29.03B | 9.59B | 4.96B | 44.05B | |
Capital Expenditure | | | -1.66B | -1.56B | -1.68B | -1.45B | -983.00M | |
FREE CASH FLOW | | | 518.00M | 27.47B | 7.91B | 3.51B | 43.07B | |