| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 951.00M | 568.00M | 1.04B | 1.01B | 561.00M | |
| Depreciation Amortization | | | 1.23B | 1.17B | 1.06B | 959.00M | 915.00M | |
| Income Taxes - Deferred | | | -102.00M | -191.00M | 97.00M | 152.00M | -37.00M | |
| Change In Working Capital | | | -4.00M | 452.00M | -95.00M | -234.00M | -152.00M | |
| Interest Paid | | | N/A | 989.00M | 930.00M | 699.00M | 603.00M | |
| Taxes Paid | | | N/A | 34.00M | 43.00M | 67.00M | 24.00M | |
| Other non cash items | | | 182.00M | 652.00M | 134.00M | -973.00M | -102.00M | |
| OPERATING CASH FLOW | | | 2.25B | 2.65B | 2.24B | 913.00M | 1.19B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -3.52B | -3.15B | -2.94B | -2.60B | -2.36B | |
| Other Investing Activity | | | 49.00M | 933.00M | 20.00M | 27.00M | 27.00M | |
| INVESTING CASH FLOW | | | -3.48B | -2.22B | -2.92B | -2.57B | -2.33B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.41B | -494.00M | 1.08B | 1.82B | 1.08B | |
| Stock Issued/Repurchased | | | 264.00M | 284.00M | 424.00M | 277.00M | 733.00M | |
| Dividend Paid | | | -623.00M | -611.00M | -554.00M | -535.00M | -493.00M | |
| Other Financing Activity | | | N/A | 3.00M | -12.00M | -7.00M | -13.00M | |
| FINANCING CASH FLOW | | | 1.06B | -818.00M | 939.00M | 1.55B | 1.31B | |
| |
| Exchange Rate Effect | | | 3.00M | 23.00M | -7.00M | 16.00M | -1.00M | |
| CHANGE IN CASH | | | -163.00M | -367.00M | 256.00M | -85.00M | 163.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 2.25B | 2.65B | 2.24B | 913.00M | 1.19B | |
| Capital Expenditure | | | -3.52B | -3.15B | -2.94B | -2.60B | -2.36B | |
| FREE CASH FLOW | | | -1.27B | -505.00M | -696.00M | -1.68B | -1.17B | |