| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 11.90M | 7.63M | -106.78M | 6.70M | -16.00M | |
| Depreciation Amortization | | | 19.75M | 17.14M | 14.82M | 12.90M | 9.30M | |
| Change In Working Capital | | | 13.11M | 136.16M | 41.11M | -914.80M | -24.20M | |
| Interest Paid | | | 41.02M | 58.05M | 64.45M | 37.60M | 23.80M | |
| Taxes Paid | | | 8.64M | 11.14M | -3.67M | 285.30M | 8.80M | |
| Other non cash items | | | 21.74M | 19.93M | 24.81M | 25.10M | 166.00M | |
| OPERATING CASH FLOW | | | 66.49M | 180.86M | -26.03M | -870.00M | 135.20M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -694.00K | -1.14M | -19.41M | -26.60M | -7.10M | |
| Other Investing Activity | | | -3.44M | 148.88M | 62.79M | 142.80M | 1.71B | |
| INVESTING CASH FLOW | | | -4.14M | 147.75M | 43.38M | 116.30M | 1.70B | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -37.53M | -316.70M | -118.72M | 740.40M | -236.40M | |
| Stock Issued/Repurchased | | | N/A | 1.61M | 127.64M | -4.30M | -128.90M | |
| Dividend Paid | | | -15.61M | -15.86M | -13.74M | -12.50M | -1.46B | |
| Other Financing Activity | | | -6.01M | -3.94M | -1.97M | -1.80M | -11.60M | |
| FINANCING CASH FLOW | | | -59.16M | -334.89M | -6.79M | 721.70M | -1.83B | |
| |
| Exchange Rate Effect | | | N/A | N/A | N/A | N/A | N/A | |
| CHANGE IN CASH | | | 3.20M | -6.28M | 10.56M | -32.00M | 0.00 | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 66.49M | 180.86M | -26.03M | -870.00M | 135.20M | |
| Capital Expenditure | | | -694.00K | -1.14M | -19.41M | -26.60M | -7.10M | |
| FREE CASH FLOW | | | 65.80M | 179.73M | -45.44M | -896.60M | 128.10M | |