| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -649.50M | 46.50M | -413.80M | |
| Depreciation Amortization | | | 163.00M | 157.00M | 207.50M | |
| Change In Working Capital | | | -61.00M | -62.00M | -216.80M | |
| Interest Paid | | | 148.00M | 116.00M | 115.30M | |
| Taxes Paid | | | 11.00M | 13.00M | 22.10M | |
| Other non cash items | | | 530.00M | -103.00M | 341.70M | |
| OPERATING CASH FLOW | | | -18.00M | 38.00M | -81.40M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -245.00M | -370.00M | -294.30M | |
| Other Investing Activity | | | 12.00M | 38.00M | 15.30M | |
| INVESTING CASH FLOW | | | -233.00M | -332.00M | -279.00M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 505.00M | 214.00M | 104.00M | |
| Stock Issued/Repurchased | | | 0.00 | 98.00M | 262.30M | |
| Other Financing Activity | | | -89.00M | -68.00M | 22.60M | |
| FINANCING CASH FLOW | | | 416.00M | 243.00M | 388.90M | |
| |
| Exchange Rate Effect | | | 5.10M | -10.00M | 4.80M | |
| CHANGE IN CASH | | | 170.10M | -61.00M | 33.30M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -18.00M | 38.00M | -81.40M | |
| Capital Expenditure | | | -245.00M | -370.00M | -294.30M | |
| FREE CASH FLOW | | | -263.00M | -332.00M | -375.70M | |