CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 5.16B | 5.38B | 3.07B | 785.00M | 2.05B | |
Depreciation Amortization | | | 2.75B | 2.79B | 2.78B | 2.58B | 2.52B | |
Income Taxes - Deferred | | | 560.00M | 493.00M | 11.00M | 174.00M | -185.00M | |
Change In Working Capital | | | -47.00M | 199.00M | 207.00M | -639.00M | -287.00M | |
Interest Paid | | | N/A | 3.40B | 2.93B | 2.48B | 2.30B | |
Taxes Paid | | | N/A | 387.00M | 836.00M | 394.00M | 371.00M | |
Other non cash items | | | -1.36B | -1.16B | 1.20B | 3.47B | 2.79B | |
OPERATING CASH FLOW | | | 7.06B | 7.70B | 7.27B | 6.38B | 6.89B | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -6.32B | -6.36B | -8.15B | -6.73B | -5.92B | |
Other Investing Activity | | | -467.00M | -551.00M | -4.14B | -282.00M | -1.79B | |
INVESTING CASH FLOW | | | -6.79B | -6.91B | -12.29B | -7.01B | -7.71B | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 2.61B | 622.00M | 5.81B | 2.94B | 4.47B | |
Stock Issued/Repurchased | | | N/A | 88.00M | 4.00M | 905.00M | -352.00M | |
Dividend Paid | | | -3.95B | -4.05B | -2.88B | -3.30B | -3.46B | |
Other Financing Activity | | | -431.00M | -532.00M | 5.16B | -64.00M | -748.00M | |
FINANCING CASH FLOW | | | -1.65B | -3.87B | 8.09B | 487.00M | -88.00M | |
|
Exchange Rate Effect | | | 153.00M | 210.00M | -16.00M | 94.00M | 53.00M | |
CHANGE IN CASH | | | -1.23B | -2.88B | 3.06B | -53.00M | -857.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 7.06B | 7.70B | 7.27B | 6.38B | 6.89B | |
Capital Expenditure | | | -6.32B | -6.36B | -8.15B | -6.73B | -5.92B | |
FREE CASH FLOW | | | 737.00M | 1.34B | -881.00M | -352.00M | 966.00M | |