| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -95.90M | 155.67M | 267.56M | -768.85M | |
| Depreciation Amortization | | | 90.35M | 50.85M | 34.89M | 13.28M | |
| Income Taxes - Deferred | | | -3.91M | -2.81M | -32.89M | -786.00K | |
| Change In Working Capital | | | -94.77M | 117.21M | -172.71M | 171.03M | |
| Interest Paid | | | 180.00K | 258.00K | 253.00K | 350.00K | |
| Taxes Paid | | | 89.15M | 75.58M | 81.04M | 7.42M | |
| Other non cash items | | | 664.44M | 23.43M | 42.47M | 512.77M | |
| OPERATING CASH FLOW | | | 560.22M | 344.35M | 139.31M | -72.56M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -100.08M | -57.23M | -33.52M | -21.36M | |
| Other Investing Activity | | | 213.76M | 243.53M | 8.54B | -8.47B | |
| INVESTING CASH FLOW | | | 113.68M | 186.30M | 8.51B | -8.49B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Stock Issued/Repurchased | | | 1.03B | 1.61M | -7.71M | 401.49M | |
| Other Financing Activity | | | 40.90B | 19.45B | -20.32B | 2.18B | |
| FINANCING CASH FLOW | | | 41.93B | 19.45B | -20.33B | 2.58B | |
| |
| Exchange Rate Effect | | | 47.53M | -7.10M | 1.10M | 3.62M | |
| CHANGE IN CASH | | | 42.66B | 19.97B | -11.68B | -5.98B | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 560.22M | 344.35M | 139.31M | -72.56M | |
| Capital Expenditure | | | -100.08M | -57.23M | -33.52M | -21.36M | |
| FREE CASH FLOW | | | 460.14M | 287.13M | 105.80M | -93.92M | |