| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -499.80M | -183.50M | -155.50M | |
| Depreciation Amortization | | | 8.60M | 8.30M | 7.70M | |
| Income Taxes - Deferred | | | -900.00K | 300.00K | 1.70M | |
| Change In Working Capital | | | -83.00M | -28.60M | 1.40M | |
| Interest Paid | | | 1.60M | 1.80M | 1.40M | |
| Taxes Paid | | | 100.00K | 0.00 | 400.00K | |
| Other non cash items | | | 351.00M | 37.10M | -15.90M | |
| OPERATING CASH FLOW | | | -224.10M | -166.40M | -160.60M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -6.00M | -10.50M | -9.00M | |
| Other Investing Activity | | | -89.70M | -74.00M | 11.00M | |
| INVESTING CASH FLOW | | | -95.70M | -84.50M | 2.00M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -112.90M | 113.00M | 6.20M | |
| Stock Issued/Repurchased | | | 598.70M | 226.60M | 161.00M | |
| Other Financing Activity | | | -28.10M | -14.30M | -1.80M | |
| FINANCING CASH FLOW | | | 457.60M | 325.40M | 165.40M | |
| |
| Exchange Rate Effect | | | -3.70M | 2.90M | 7.80M | |
| CHANGE IN CASH | | | 134.10M | 77.40M | 14.60M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -224.10M | -166.40M | -160.60M | |
| Capital Expenditure | | | -6.00M | -10.50M | -9.00M | |
| FREE CASH FLOW | | | -230.10M | -176.90M | -169.60M | |