CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | -1.42B | -2.00B | -1.85B | 996.00M | 3.50B | |
Depreciation Amortization | | | 365.00M | 418.00M | 440.00M | 287.00M | 308.00M | |
Income Taxes - Deferred | | | 57.00M | 96.00M | -554.00M | 118.00M | 356.00M | |
Change In Working Capital | | | 1.10B | 1.82B | 313.00M | -668.00M | -188.00M | |
Interest Paid | | | 4.11B | 4.36B | 4.75B | 2.45B | 2.31B | |
Taxes Paid | | | 127.00M | 140.00M | 180.00M | 114.00M | 67.00M | |
Other non cash items | | | 352.00M | 651.00M | 979.00M | -583.00M | -3.37B | |
OPERATING CASH FLOW | | | 461.00M | 988.00M | -671.00M | 150.00M | 606.00M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -10.15B | -9.46B | -5.34B | -1.60B | -2.26B | |
Other Investing Activity | | | 3.02B | 2.66B | 2.35B | 9.41B | 2.44B | |
INVESTING CASH FLOW | | | -7.13B | -6.80B | -2.98B | 7.81B | 182.00M | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 3.38B | 3.62B | -1.36B | -1.68B | 283.00M | |
Stock Issued/Repurchased | | | 1.95B | 1.41B | 1.68B | 0.00 | -1.78B | |
Dividend Paid | | | -497.00M | -496.00M | -484.00M | -463.00M | -402.00M | |
Other Financing Activity | | | 1.10B | 1.20B | 2.10B | -4.31B | 1.23B | |
FINANCING CASH FLOW | | | 5.92B | 5.74B | 1.94B | -6.46B | -666.00M | |
|
Exchange Rate Effect | | | -9.00M | -59.00M | 30.00M | -59.00M | -19.00M | |
CHANGE IN CASH | | | -754.00M | -133.00M | -1.68B | 1.44B | 103.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 461.00M | 988.00M | -671.00M | 150.00M | 606.00M | |
Capital Expenditure | | | -10.15B | -9.46B | -5.34B | -1.60B | -2.26B | |
FREE CASH FLOW | | | -9.69B | -8.47B | -6.01B | -1.45B | -1.66B | |