CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 52.00M | 155.00M | 127.00M | 38.00M | |
Depreciation Amortization | | | 903.00M | 85.00M | 11.00M | 9.00M | |
Change In Working Capital | | | 37.00M | 119.00M | 4.00M | -1.00M | |
Interest Paid | | | 100.00M | N/A | N/A | N/A | |
Taxes Paid | | | 91.00M | 25.00M | 8.00M | 4.00M | |
Other non cash items | | | 304.00M | -139.00M | -117.00M | -25.00M | |
OPERATING CASH FLOW | | | 1.30B | 220.00M | 25.00M | 21.00M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -295.00M | -47.00M | -3.00M | -2.00M | |
Other Investing Activity | | | 85.00M | 358.00M | -2.00M | -175.00M | |
INVESTING CASH FLOW | | | -210.00M | 311.00M | -5.00M | -177.00M | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -904.00M | -50.00M | -19.00M | 158.00M | |
Dividend Paid | | | -55.00M | N/A | N/A | N/A | |
Other Financing Activity | | | -158.00M | -14.00M | -2.00M | -1.00M | |
FINANCING CASH FLOW | | | -1.12B | -64.00M | -21.00M | 157.00M | |
|
Exchange Rate Effect | | | -15.00M | 1.00M | 0.00 | 0.00 | |
CHANGE IN CASH | | | -46.00M | 468.00M | -1.00M | 1.00M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 1.30B | 220.00M | 25.00M | 21.00M | |
Capital Expenditure | | | -295.00M | -47.00M | -3.00M | -2.00M | |
FREE CASH FLOW | | | 1.00B | 173.00M | 22.00M | 19.00M | |