| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -45.02B | -22.03B | -19.58B | -5.59B | |
| Depreciation Amortization | | | 8.11B | 4.96B | 2.59B | 487.00M | |
| Change In Working Capital | | | 10.14B | 18.69B | 134.00M | 1.45B | |
| Interest Paid | | | 3.77B | 1.36B | 876.00M | 58.00M | |
| Taxes Paid | | | 137.00M | 69.00M | 5.00M | 8.00M | |
| Other non cash items | | | 8.52B | 4.95B | 2.54B | 51.00M | |
| OPERATING CASH FLOW | | | -18.25B | 6.57B | -14.31B | -3.60B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -12.56B | -6.84B | -4.77B | -2.56B | |
| Other Investing Activity | | | -2.17B | 260.00M | 229.00M | -298.00M | |
| INVESTING CASH FLOW | | | -14.73B | -6.58B | -4.54B | -2.86B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 57.10B | 12.09B | 19.34B | -201.00M | |
| Stock Issued/Repurchased | | | N/A | 90.48B | 0.00 | 5.47B | |
| FINANCING CASH FLOW | | | 147.89B | 102.57B | 19.34B | 5.27B | |
| |
| Exchange Rate Effect | | | -3.58B | -1.85B | -174.00M | 73.00M | |
| CHANGE IN CASH | | | 111.34B | 100.71B | 310.00M | -1.12B | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -18.25B | 6.57B | -14.31B | -3.60B | |
| Capital Expenditure | | | -12.56B | -6.84B | -4.77B | -2.56B | |
| FREE CASH FLOW | | | -30.81B | -270.00M | -19.08B | -6.16B | |