| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 753.62M | 323.61M | 354.02M | |
| Depreciation Amortization | | | 144.09M | 87.03M | 81.64M | |
| Income Taxes - Deferred | | | 91.91M | 76.05M | 117.73M | |
| Change In Working Capital | | | -353.96M | -2.61B | -4.23B | |
| Interest Paid | | | 476.65M | 497.73M | 391.36M | |
| Taxes Paid | | | 127.86M | 179.89M | 87.91M | |
| Other non cash items | | | 168.98M | 40.79M | 17.49M | |
| OPERATING CASH FLOW | | | 804.64M | -2.08B | -3.66B | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -57.03M | -45.33M | -31.76M | |
| Other Investing Activity | | | -418.83M | 31.79M | 49.61M | |
| INVESTING CASH FLOW | | | -475.86M | -13.54M | 17.85M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -505.03M | 2.72B | 3.32B | |
| Stock Issued/Repurchased | | | 1.38B | 270.00M | 301.54M | |
| Other Financing Activity | | | -302.54M | -78.84M | -48.51M | |
| FINANCING CASH FLOW | | | 572.07M | 2.91B | 3.58B | |
| |
| Exchange Rate Effect | | | 1.42M | -7.27M | 3.59M | |
| CHANGE IN CASH | | | 902.27M | 805.89M | -57.76M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 804.64M | -2.08B | -3.66B | |
| Capital Expenditure | | | -57.03M | -45.33M | -31.76M | |
| FREE CASH FLOW | | | 747.61M | -2.13B | -3.69B | |