| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 348.67M | 201.13M | 87.37M | 22.30M | |
| Depreciation Amortization | | | 12.02M | 10.31M | 8.73M | 5.93M | |
| Income Taxes - Deferred | | | -168.00K | -5.12M | -9.93M | -2.40M | |
| Change In Working Capital | | | 230.08M | 347.75M | 347.85M | 129.93M | |
| Interest Paid | | | N/A | 3.70M | 1.92M | 457.00K | |
| Taxes Paid | | | 77.77M | 58.51M | 23.10M | 0.00 | |
| Other non cash items | | | -56.45M | -183.00K | 8.98M | 1.36M | |
| OPERATING CASH FLOW | | | 534.15M | 553.89M | 443.00M | 157.12M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -3.08M | -10.09M | -8.68M | -5.27M | |
| Other Investing Activity | | | -7.49M | -193.91M | -241.66M | -46.84M | |
| INVESTING CASH FLOW | | | -10.57M | -204.00M | -250.33M | -52.10M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -6.00M | 7.42M | 10.95M | 14.14M | |
| Stock Issued/Repurchased | | | 244.51M | -539.00K | 9.55M | 8.96M | |
| Other Financing Activity | | | -8.36M | -9.29M | 0.00 | N/A | |
| FINANCING CASH FLOW | | | 230.15M | -2.41M | 20.50M | 23.10M | |
| |
| CHANGE IN CASH | | | 753.73M | 347.48M | 213.17M | 128.11M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 534.15M | 553.89M | 443.00M | 157.12M | |
| Capital Expenditure | | | -3.08M | -10.09M | -8.68M | -5.27M | |
| FREE CASH FLOW | | | 531.07M | 543.80M | 434.32M | 151.85M | |