| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 874.26M | 633.39M | 210.21M | |
| Depreciation Amortization | | | 161.18M | 66.29M | 60.65M | |
| Change In Working Capital | | | -1.70B | -136.28M | -222.88M | |
| Interest Paid | | | 200.20M | 79.30M | 79.16M | |
| Taxes Paid | | | 295.91M | 85.35M | 52.62M | |
| Other non cash items | | | 622.26M | 292.65M | 151.14M | |
| OPERATING CASH FLOW | | | -44.52M | 856.06M | 199.13M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -225.23M | -116.80M | -74.25M | |
| Other Investing Activity | | | -490.40M | -1.97B | 3.79M | |
| INVESTING CASH FLOW | | | -715.63M | -2.08B | -70.46M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.56B | 1.87B | 273.99M | |
| Stock Issued/Repurchased | | | -150.18M | 214.24M | N/A | |
| Other Financing Activity | | | -391.85M | -164.44M | -83.28M | |
| FINANCING CASH FLOW | | | 1.02B | 1.92B | 190.71M | |
| |
| Exchange Rate Effect | | | -2.90M | -7.89M | 2.83M | |
| CHANGE IN CASH | | | 256.09M | 684.62M | 322.21M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -44.52M | 856.06M | 199.13M | |
| Capital Expenditure | | | -225.23M | -116.80M | -74.25M | |
| FREE CASH FLOW | | | -269.75M | 739.25M | 124.88M | |