| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 6.28B | 5.63B | 6.06B | 2.94B | 6.31B | |
| Depreciation Amortization | | | 5.58B | 5.17B | 4.61B | 4.32B | 3.85B | |
| Income Taxes - Deferred | | | 920.00M | 719.00M | 1.42B | 957.00M | 1.09B | |
| Change In Working Capital | | | 1.65B | 1.99B | 4.31B | 1.81B | 14.00M | |
| Interest Paid | | | N/A | 4.13B | 3.38B | 2.92B | 2.43B | |
| Taxes Paid | | | N/A | 861.00M | 578.00M | 495.00M | 489.00M | |
| Other non cash items | | | -1.60B | -905.00M | -2.20B | 1.20B | -2.02B | |
| OPERATING CASH FLOW | | | 12.82B | 12.60B | 14.20B | 11.23B | 9.26B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -8.77B | -6.93B | -4.88B | -4.82B | -8.09B | |
| Other Investing Activity | | | -2.87B | -13.43B | -1.17B | -449.00M | -2.56B | |
| INVESTING CASH FLOW | | | -11.63B | -20.36B | -6.04B | -5.27B | -10.66B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 6.56B | 9.69B | 876.00M | 2.50B | 9.12B | |
| Stock Issued/Repurchased | | | 8.00M | 2.48B | 4.33B | -1.15B | -410.00M | |
| Dividend Paid | | | -8.57B | -8.26B | -7.63B | -7.31B | -7.13B | |
| Other Financing Activity | | | 307.00M | -369.00M | -437.00M | 532.00M | -343.00M | |
| FINANCING CASH FLOW | | | -1.69B | 3.54B | -2.86B | -5.43B | 1.24B | |
| |
| Exchange Rate Effect | | | 55.00M | 234.00M | -216.00M | 55.00M | -5.00M | |
| CHANGE IN CASH | | | -450.00M | -3.98B | 5.08B | 587.00M | -170.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 12.82B | 12.60B | 14.20B | 11.23B | 9.26B | |
| Capital Expenditure | | | -8.77B | -6.93B | -4.88B | -4.82B | -8.09B | |
| FREE CASH FLOW | | | 4.05B | 5.67B | 9.32B | 6.41B | 1.16B | |