| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 98.32M | 88.23M | 99.65M | |
| Depreciation Amortization | | | 90.17M | 88.70M | 87.28M | |
| Income Taxes - Deferred | | | -31.58M | -31.10M | -15.48M | |
| Change In Working Capital | | | -25.72M | 36.99M | -63.87M | |
| Interest Paid | | | 180.97M | 136.40M | 87.12M | |
| Taxes Paid | | | 54.15M | 33.72M | 25.86M | |
| Other non cash items | | | 14.28M | 25.89M | -2.52M | |
| OPERATING CASH FLOW | | | 145.46M | 208.72M | 105.06M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -43.48M | -32.69M | -25.44M | |
| Other Investing Activity | | | -44.27M | -19.32M | 21.08M | |
| INVESTING CASH FLOW | | | -87.76M | -52.00M | -4.36M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 829.49M | -72.73M | 3.45M | |
| Stock Issued/Repurchased | | | -1.33M | -18.93M | -65.50M | |
| Other Financing Activity | | | -903.53M | -195.00K | -13.68M | |
| FINANCING CASH FLOW | | | -75.37M | -91.86M | -75.73M | |
| |
| Exchange Rate Effect | | | -4.25M | -804.00K | -778.00K | |
| CHANGE IN CASH | | | -21.93M | 64.05M | 24.19M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 145.46M | 208.72M | 105.06M | |
| Capital Expenditure | | | -43.48M | -32.69M | -25.44M | |
| FREE CASH FLOW | | | 101.97M | 176.03M | 79.62M | |