| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 280.00M | 2.15B | 1.72B | |
| Depreciation Amortization | | | 1.43B | 1.31B | 652.00M | |
| Change In Working Capital | | | -77.00M | -19.00M | -628.00M | |
| Interest Paid | | | 67.00M | 61.00M | 52.00M | |
| Taxes Paid | | | 275.00M | 179.00M | 131.00M | |
| Other non cash items | | | 145.00M | -2.18B | -774.00M | |
| OPERATING CASH FLOW | | | 1.78B | 1.26B | 965.00M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -764.00M | -684.00M | -644.00M | |
| Other Investing Activity | | | 512.00M | -42.00M | 1.52B | |
| INVESTING CASH FLOW | | | -252.00M | -726.00M | 876.00M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 138.00M | -614.00M | -56.00M | |
| Stock Issued/Repurchased | | | -685.00M | 501.00M | -185.00M | |
| Dividend Paid | | | -667.00M | -582.00M | -345.00M | |
| Other Financing Activity | | | -120.00M | -125.00M | -59.00M | |
| FINANCING CASH FLOW | | | -1.33B | -820.00M | -645.00M | |
| |
| Exchange Rate Effect | | | 19.00M | -18.00M | -2.00M | |
| CHANGE IN CASH | | | 211.00M | -299.00M | 1.19B | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 1.78B | 1.26B | 965.00M | |
| Capital Expenditure | | | -764.00M | -684.00M | -644.00M | |
| FREE CASH FLOW | | | 1.01B | 581.00M | 321.00M | |