| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 21.02B | 20.37B | 16.24B | 14.87B | 15.81B | |
| Depreciation Amortization | | | 3.02B | 3.08B | 2.98B | 2.87B | 2.65B | |
| Income Taxes - Deferred | | | -36.00M | -216.00M | -1.53B | -995.00M | 569.00M | |
| Change In Working Capital | | | 38.05B | 32.06B | 5.40B | 9.21B | 3.12B | |
| Interest Paid | | | 69.00B | 70.98B | 73.64B | 54.70B | 13.68B | |
| Taxes Paid | | | 5.46B | 6.09B | 3.41B | 4.96B | 7.33B | |
| Other non cash items | | | -91.00M | -73.00M | 45.00M | 129.00M | -208.00M | |
| OPERATING CASH FLOW | | | 61.96B | 55.22B | 23.14B | 26.08B | 21.94B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.16B | -2.24B | -2.28B | -2.73B | -2.50B | |
| Other Investing Activity | | | -77.03B | -66.33B | -18.61B | -25.54B | -54.55B | |
| INVESTING CASH FLOW | | | -79.19B | -68.57B | -20.89B | -28.27B | -57.05B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 4.89B | 2.26B | -3.39B | -4.43B | 9.79B | |
| Stock Issued/Repurchased | | | -2.60B | -129.00M | 1.89B | 164.00M | -5.01B | |
| Dividend Paid | | | -9.00B | -8.80B | -6.64B | -5.55B | -6.96B | |
| Other Financing Activity | | | -52.00M | -39.00M | -6.00M | -21.00M | -5.00M | |
| FINANCING CASH FLOW | | | -6.76B | -6.71B | -8.15B | -9.83B | -2.19B | |
| |
| Exchange Rate Effect | | | -986.00M | 361.00M | 628.00M | 1.61B | -4.15B | |
| CHANGE IN CASH | | | -24.97B | -19.70B | -5.27B | -10.41B | -41.45B | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 61.96B | 55.22B | 23.14B | 26.08B | 21.94B | |
| Capital Expenditure | | | -2.16B | -2.24B | -2.28B | -2.73B | -2.50B | |
| FREE CASH FLOW | | | 59.80B | 52.98B | 20.86B | 23.35B | 19.44B | |