CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 3.91B | 3.82B | 3.33B | 3.38B | 3.18B | |
Depreciation Amortization | | | 569.00M | 514.00M | 524.00M | 481.00M | 481.00M | |
Income Taxes - Deferred | | | -133.00M | -138.00M | -229.00M | 110.00M | 119.00M | |
Change In Working Capital | | | 24.09B | 16.56B | 14.15B | -3.33B | 2.33B | |
Interest Paid | | | 16.63B | 16.77B | 12.24B | 3.76B | 2.26B | |
Taxes Paid | | | 1.04B | 1.08B | 741.00M | 1.12B | 542.00M | |
Other non cash items | | | -24.56B | -16.10B | -12.62B | -2.57B | 1.00M | |
OPERATING CASH FLOW | | | 3.88B | 4.65B | 5.17B | -1.92B | 6.11B | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -248.00M | -443.00M | -352.00M | -296.00M | -217.00M | |
Other Investing Activity | | | -5.86B | -6.89B | 272.00M | -1.16B | 1.61B | |
INVESTING CASH FLOW | | | -6.11B | -7.34B | -80.00M | -1.46B | 1.39B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 1.55B | 390.00M | -852.00M | 640.00M | -96.00M | |
Stock Issued/Repurchased | | | -223.00M | 153.00M | 88.00M | 308.00M | -208.00M | |
Dividend Paid | | | -1.86B | -1.64B | -1.50B | -1.32B | -1.10B | |
Other Financing Activity | | | N/A | N/A | 0.00 | -4.00M | -334.00M | |
FINANCING CASH FLOW | | | -545.00M | -1.10B | -2.27B | -381.00M | -1.74B | |
|
Exchange Rate Effect | | | -157.00M | 96.00M | 545.00M | 1.75B | -1.03B | |
CHANGE IN CASH | | | -2.93B | -3.69B | 3.36B | -2.01B | 4.74B | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 3.88B | 4.65B | 5.17B | -1.92B | 6.11B | |
Capital Expenditure | | | -248.00M | -443.00M | -352.00M | -296.00M | -217.00M | |
FREE CASH FLOW | | | 3.63B | 4.21B | 4.81B | -2.22B | 5.90B | |