CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 59.61M | 26.49M | -105.81M | -91.11M | -185.39M | |
Depreciation Amortization | | | 387.92M | 380.68M | 361.29M | 336.05M | 255.64M | |
Income Taxes - Deferred | | | N/A | N/A | N/A | N/A | N/A | |
Change In Working Capital | | | -300.23M | -283.67M | -304.79M | -223.58M | -191.11M | |
Interest Paid | | | 275.96M | 277.56M | 284.39M | 228.36M | 189.86M | |
Taxes Paid | | | 8.34M | 5.29M | 5.93M | 2.73M | 5.87M | |
Other non cash items | | | 131.72M | 168.68M | 347.16M | 408.89M | 386.36M | |
OPERATING CASH FLOW | | | 279.02M | 292.17M | 297.85M | 430.24M | 265.50M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -422.88M | -431.64M | -685.09M | -119.19M | -250.62M | |
Other Investing Activity | | | -40.92M | -6.57M | 51.38M | -452.19M | -416.43M | |
INVESTING CASH FLOW | | | -463.80M | -438.22M | -633.71M | -571.38M | -667.05M | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 71.21M | 66.57M | 436.67M | 203.12M | 110.95M | |
Stock Issued/Repurchased | | | N/A | -14.85M | -3.24M | 192.31M | 253.37M | |
Dividend Paid | | | -78.85M | -96.60M | -150.11M | -149.19M | -131.41M | |
Other Financing Activity | | | 209.79M | 206.66M | 49.97M | -113.07M | 181.17M | |
FINANCING CASH FLOW | | | 192.21M | 161.77M | 333.28M | 133.15M | 414.08M | |
|
Exchange Rate Effect | | | 8.32M | 6.32M | -1.15M | 4.69M | -7.72M | |
CHANGE IN CASH | | | 15.75M | 22.04M | -3.73M | -3.29M | 4.80M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 279.02M | 292.17M | 297.85M | 430.24M | 265.50M | |
Capital Expenditure | | | -422.88M | -431.64M | -685.09M | -119.19M | -250.62M | |
FREE CASH FLOW | | | -143.86M | -139.48M | -387.24M | 311.05M | 14.88M | |