CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 21.75M | -15.76M | 106.11M | 51.92M | -20.48M | |
Depreciation Amortization | | | 118.72M | 116.39M | 238.00M | 202.61M | 201.13M | |
Income Taxes - Deferred | | | -11.84M | -8.49M | 32.53M | -14.24M | -14.23M | |
Change In Working Capital | | | -116.44M | 21.02M | -62.05M | 28.77M | -3.32M | |
Interest Paid | | | 45.73M | 78.85M | 99.64M | 102.49M | 88.00M | |
Taxes Paid | | | 39.56M | 42.81M | 38.80M | 10.52M | -4.48M | |
Other non cash items | | | 72.38M | 151.86M | -14.91M | 10.45M | 21.87M | |
OPERATING CASH FLOW | | | 84.56M | 265.02M | 299.68M | 279.51M | 184.97M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -35.87M | -52.89M | -43.16M | -62.28M | -74.71M | |
Other Investing Activity | | | 755.38M | 871.56M | 80.72M | -169.09M | 28.96M | |
INVESTING CASH FLOW | | | 719.51M | 818.67M | 37.56M | -231.37M | -45.74M | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -309.67M | -295.29M | -346.89M | -509.99M | -249.49M | |
Stock Issued/Repurchased | | | -553.96M | -531.34M | -25.54M | 459.57M | 68.56M | |
Dividend Paid | | | -8.94M | -26.78M | -35.12M | -14.62M | 0.00 | |
Other Financing Activity | | | -76.97M | -209.80M | 82.00M | -6.43M | N/A | |
FINANCING CASH FLOW | | | -949.54M | -1.06B | -325.55M | -71.46M | -180.93M | |
|
Exchange Rate Effect | | | 16.56M | 25.32M | -3.18M | 12.78M | -442.00K | |
CHANGE IN CASH | | | -128.90M | 45.80M | 8.51M | -10.54M | -42.14M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 84.56M | 265.02M | 299.68M | 279.51M | 184.97M | |
Capital Expenditure | | | -35.87M | -52.89M | -43.16M | -62.28M | -74.71M | |
FREE CASH FLOW | | | 48.69M | 212.13M | 256.51M | 217.23M | 110.26M | |