| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 25.96M | 4.55M | -33.80M | 39.40M | |
| Depreciation Amortization | | | 58.97M | 41.55M | 24.46M | 22.34M | |
| Change In Working Capital | | | -3.74M | 755.00K | -1.99M | 3.01M | |
| Other non cash items | | | -1.73M | 3.58M | 35.28M | 2.37M | |
| OPERATING CASH FLOW | | | 86.49M | 50.43M | 23.95M | 67.11M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -289.90M | -211.84M | -85.80M | -7.64M | |
| Other Investing Activity | | | 48.40M | 15.64M | 17.57M | -14.47M | |
| INVESTING CASH FLOW | | | -241.50M | -196.20M | -68.23M | -22.11M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 63.76M | 1.17M | -147.00K | -132.00K | |
| Stock Issued/Repurchased | | | N/A | 90.75M | 102.23M | N/A | |
| Other Financing Activity | | | 252.00K | 185.00K | -3.83M | -44.87M | |
| FINANCING CASH FLOW | | | 154.76M | 92.10M | 98.25M | -45.00M | |
| |
| Exchange Rate Effect | | | 12.00K | 19.00K | -6.00K | N/A | |
| CHANGE IN CASH | | | -240.00K | -53.65M | 53.97M | 0.00 | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 86.49M | 50.43M | 23.95M | 67.11M | |
| Capital Expenditure | | | -289.90M | -211.84M | -85.80M | -7.64M | |
| FREE CASH FLOW | | | -203.41M | -161.41M | -61.85M | 59.47M | |