| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 418.63M | 245.34M | 178.03M | |
| Depreciation Amortization | | | 122.01M | 92.38M | 90.10M | |
| Income Taxes - Deferred | | | -37.44M | 5.20M | 69.37M | |
| Change In Working Capital | | | -299.71M | 377.30M | 125.84M | |
| Interest Paid | | | 15.52M | 12.36M | 12.21M | |
| Taxes Paid | | | 236.74M | 10.18M | 3.36M | |
| Other non cash items | | | 3.62M | -42.27M | -61.84M | |
| OPERATING CASH FLOW | | | 207.11M | 677.94M | 401.50M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -34.13M | -4.78M | -23.95M | |
| Other Investing Activity | | | -17.26M | 0.00 | 90.00M | |
| INVESTING CASH FLOW | | | -51.39M | -4.78M | 66.05M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -194.69M | -15.25M | 283.37M | |
| Stock Issued/Repurchased | | | -12.30K | 0.00 | 121.00M | |
| Other Financing Activity | | | -151.75M | -5.73M | 0.00 | |
| FINANCING CASH FLOW | | | -346.45M | -20.98M | 404.37M | |
| |
| CHANGE IN CASH | | | -190.73M | 652.18M | 871.92M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 207.11M | 677.94M | 401.50M | |
| Capital Expenditure | | | -34.13M | -4.78M | -23.95M | |
| FREE CASH FLOW | | | 172.98M | 673.16M | 377.55M | |