CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 20.89B | 8.84B | 10.78B | 17.43B | 14.30B | |
Depreciation Amortization | | | 2.14B | 2.03B | 1.91B | 1.77B | 2.07B | |
Income Taxes - Deferred | | | -1.06B | -1.06B | -1.26B | 502.00M | 258.00M | |
Change In Working Capital | | | -2.03B | 45.83B | -75.88B | 20.24B | 34.29B | |
Interest Paid | | | 58.22B | 61.78B | 48.18B | 12.52B | 5.88B | |
Taxes Paid | | | 4.64B | 3.81B | 3.04B | 4.40B | 4.07B | |
Other non cash items | | | -483.00M | -703.00M | -864.00M | -991.00M | -785.00M | |
OPERATING CASH FLOW | | | 19.46B | 54.94B | -65.30B | 38.95B | 50.13B | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -2.22B | -2.18B | -1.84B | -1.45B | -1.13B | |
Other Investing Activity | | | -6.66B | -43.24B | 78.07B | -30.44B | -44.14B | |
INVESTING CASH FLOW | | | -8.88B | -45.42B | 76.23B | -31.89B | -45.27B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -662.00M | 1.10B | -2.36B | -657.00M | -550.00M | |
Stock Issued/Repurchased | | | -4.13B | -3.75B | -4.66B | 2.50B | 1.07B | |
Dividend Paid | | | -7.54B | -7.16B | -5.83B | -6.67B | -5.55B | |
Other Financing Activity | | | N/A | N/A | N/A | N/A | 0.00 | |
FINANCING CASH FLOW | | | -12.32B | -9.81B | -12.85B | -4.82B | -5.04B | |
|
Exchange Rate Effect | | | 21.00M | 14.00M | 88.00M | 390.00M | -339.00M | |
CHANGE IN CASH | | | -1.73B | -284.00M | -1.83B | 2.63B | -514.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 19.46B | 54.94B | -65.30B | 38.95B | 50.13B | |
Capital Expenditure | | | -2.22B | -2.18B | -1.84B | -1.45B | -1.13B | |
FREE CASH FLOW | | | 17.24B | 52.76B | -67.15B | 37.49B | 49.00B | |