| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -83.16M | 112.52M | 131.81M | |
| Depreciation Amortization | | | 9.17M | 8.39M | 8.57M | |
| Income Taxes - Deferred | | | -2.47M | 2.67M | 3.19M | |
| Change In Working Capital | | | 11.95M | -15.04M | -23.75M | |
| Interest Paid | | | 20.61M | 27.25M | 21.38M | |
| Taxes Paid | | | 4.82M | 2.76M | N/A | |
| Other non cash items | | | 194.06M | -4.22M | -27.05M | |
| OPERATING CASH FLOW | | | 129.55M | 104.31M | 92.78M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -8.45M | -10.94M | -9.05M | |
| Other Investing Activity | | | -1.50M | N/A | N/A | |
| INVESTING CASH FLOW | | | -9.95M | -10.94M | -9.05M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -12.81M | -22.81M | -31.88M | |
| Stock Issued/Repurchased | | | 5.00M | 1.20M | 82.00K | |
| Dividend Paid | | | -8.92M | N/A | N/A | |
| Other Financing Activity | | | -66.63M | -44.18M | -60.24M | |
| FINANCING CASH FLOW | | | -83.36M | -65.79M | -92.03M | |
| |
| CHANGE IN CASH | | | 36.24M | 27.57M | -8.30M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 129.55M | 104.31M | 92.78M | |
| Capital Expenditure | | | -8.45M | -10.94M | -9.05M | |
| FREE CASH FLOW | | | 121.11M | 93.37M | 83.73M | |