| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 1.93B | 1.83B | 1.71B | 1.51B | 1.41B | |
| Depreciation Amortization | | | 2.01B | 1.93B | 1.77B | 1.67B | 1.50B | |
| Income Taxes - Deferred | | | 227.00M | 154.00M | 272.00M | 182.00M | 147.00M | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | 288.00M | 168.00M | -81.00M | -479.00M | -144.00M | |
| Interest Paid | | | undefined | 1.36B | 1.25B | 1.06B | 986.00M | |
| Taxes Paid | | | undefined | -17.00M | -129.00M | -79.00M | 13.00M | |
| Other non cash items | | | -136.00M | -195.00M | -129.00M | 189.00M | -6.00M | |
| OPERATING CASH FLOW | | | 4.32B | 3.88B | 3.54B | 3.07B | 2.91B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -6.08B | -5.22B | -4.17B | -3.87B | -3.39B | |
| Other Investing Activity | | | 36.00M | -177.00M | 427.00M | -194.00M | -102.00M | |
| INVESTING CASH FLOW | | | -6.04B | -5.39B | -3.74B | -4.06B | -3.49B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.25B | 1.94B | 1.42B | 1.79B | 1.14B | |
| Stock Issued/Repurchased | | | 59.00M | 46.00M | 43.00M | 53.00M | 60.00M | |
| Dividend Paid | | | -843.00M | -818.00M | -768.00M | -737.00M | -671.00M | |
| Other Financing Activity | | | -93.00M | -108.00M | -77.00M | -71.00M | -76.00M | |
| FINANCING CASH FLOW | | | 1.38B | 1.06B | 613.00M | 1.03B | 451.00M | |
| |
| Exchange Rate Effect | | | 10.00M | 44.00M | 0 | 28.00M | 12.00M | |
| CHANGE IN CASH | | | -340.00M | -405.00M | 416.00M | 78.00M | -118.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 4.32B | 3.88B | 3.54B | 3.07B | 2.91B | |
| Capital Expenditure | | | -6.08B | -5.22B | -4.17B | -3.87B | -3.39B | |
| FREE CASH FLOW | | | -1.76B | -1.34B | -624.00M | -791.00M | -479.00M | |