CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 2.89B | 1.85B | 5.11B | 5.20B | 12.39B | |
Depreciation Amortization | | | 9.82B | 9.74B | 9.07B | 7.68B | 6.44B | |
Income Taxes - Deferred | | | -663.00M | -341.00M | -897.00M | 191.00M | 1.21B | |
Change In Working Capital | | | -3.55B | -4.42B | -1.43B | -3.07B | -3.39B | |
Interest Paid | | | N/A | 14.29B | 13.90B | 9.01B | 7.00B | |
Taxes Paid | | | N/A | 2.67B | 1.68B | 1.08B | 1.12B | |
Other non cash items | | | 1.62B | 524.00M | -5.39B | -1.09B | -8.98B | |
OPERATING CASH FLOW | | | 10.11B | 7.35B | 6.46B | 8.91B | 7.67B | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -21.00B | -22.31B | -16.28B | -16.90B | -18.17B | |
Other Investing Activity | | | -12.99B | -7.65B | -13.48B | -22.75B | -2.88B | |
INVESTING CASH FLOW | | | -33.99B | -29.96B | -29.76B | -39.65B | -21.05B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 28.72B | 26.86B | 8.31B | 34.66B | 24.14B | |
Stock Issued/Repurchased | | | -1.06B | -982.00M | -597.00M | -672.00M | -345.00M | |
Dividend Paid | | | -689.00M | -663.00M | -602.00M | -1.03B | -1.49B | |
Other Financing Activity | | | -756.00M | 1.68B | 12.81B | -494.00M | -6.04B | |
FINANCING CASH FLOW | | | 26.21B | 26.90B | 19.93B | 32.46B | 16.26B | |
|
Exchange Rate Effect | | | 130.00M | -461.00M | 205.00M | -17.00M | -122.00M | |
CHANGE IN CASH | | | 2.45B | 3.83B | -3.17B | 1.70B | 2.76B | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 10.11B | 7.35B | 6.46B | 8.91B | 7.67B | |
Capital Expenditure | | | -21.00B | -22.31B | -16.28B | -16.90B | -18.17B | |
FREE CASH FLOW | | | -10.90B | -14.96B | -9.83B | -7.99B | -10.50B | |