| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -275.00M | 70.00M | 41.00M | |
| Depreciation Amortization | | | 315.00M | 207.00M | 230.00M | |
| Income Taxes - Deferred | | | -396.00M | 10.00M | 22.00M | |
| Change In Working Capital | | | 311.00M | -18.00M | -32.00M | |
| Taxes Paid | | | N/A | 24.00M | 3.00M | |
| Other non cash items | | | 538.00M | 9.00M | 15.00M | |
| OPERATING CASH FLOW | | | 493.00M | 278.00M | 276.00M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -360.00M | -247.00M | -222.00M | |
| Other Investing Activity | | | 67.00M | 54.00M | 8.00M | |
| INVESTING CASH FLOW | | | -293.00M | -193.00M | -214.00M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 23.00M | 48.00M | -6.00M | |
| Other Financing Activity | | | -162.00M | -155.00M | -70.00M | |
| FINANCING CASH FLOW | | | -139.00M | -107.00M | -76.00M | |
| |
| CHANGE IN CASH | | | 61.00M | -22.00M | -14.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 493.00M | 278.00M | 276.00M | |
| Capital Expenditure | | | -360.00M | -247.00M | -222.00M | |
| FREE CASH FLOW | | | 133.00M | 31.00M | 54.00M | |