| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 5.12B | 4.26B | 5.09B | 3.81B | 3.67B | |
| Depreciation Amortization | | | 842.00M | 753.80M | 896.00M | 677.40M | 930.40M | |
| Income Taxes - Deferred | | | 230.30M | 255.00M | 173.30M | 485.70M | 339.00M | |
| Change In Working Capital | | | 1.30B | 891.00M | -2.42B | -8.84B | 5.60B | |
| Interest Paid | | | N/A | 566.10M | 482.90M | 408.60M | 421.50M | |
| Taxes Paid | | | N/A | 1.01B | 713.90M | 416.40M | 288.70M | |
| Other non cash items | | | -3.04B | -2.17B | -3.78B | -557.00M | -3.90B | |
| OPERATING CASH FLOW | | | 4.45B | 3.99B | -39.40M | -4.42B | 6.64B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -591.50M | -408.80M | -514.10M | -418.90M | -353.90M | |
| Other Investing Activity | | | -765.40M | -914.30M | 606.10M | 803.70M | 2.19B | |
| INVESTING CASH FLOW | | | -1.36B | -1.32B | 92.00M | 384.80M | 1.84B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.54B | 1.68B | 42.40M | 826.50M | -1.05B | |
| Stock Issued/Repurchased | | | -1.48B | -1.83B | -363.20M | -347.80M | -1.19B | |
| Dividend Paid | | | -1.02B | -585.50M | -294.90M | -295.10M | -316.60M | |
| Other Financing Activity | | | -798.70M | -832.40M | -451.40M | -1.48B | 1.37B | |
| FINANCING CASH FLOW | | | -754.40M | -1.56B | -1.07B | -1.29B | -1.19B | |
| |
| Exchange Rate Effect | | | -6.60M | -116.20M | 16.30M | -236.10M | -72.00M | |
| CHANGE IN CASH | | | 2.34B | 991.10M | -998.20M | -5.57B | 7.22B | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 4.45B | 3.99B | -39.40M | -4.42B | 6.64B | |
| Capital Expenditure | | | -591.50M | -408.80M | -514.10M | -418.90M | -353.90M | |
| FREE CASH FLOW | | | 3.86B | 3.59B | -553.50M | -4.84B | 6.29B | |