| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -121.16M | -6.29M | 20.04M | |
| Depreciation Amortization | | | 93.09M | 94.82M | 86.44M | |
| Income Taxes - Deferred | | | -22.36M | -23.44M | -20.37M | |
| Change In Working Capital | | | -36.08M | 3.65M | -39.94M | |
| Interest Paid | | | 69.32M | 60.35M | 35.91M | |
| Taxes Paid | | | 26.91M | 29.76M | 17.40M | |
| Other non cash items | | | 109.57M | 27.07M | -6.19M | |
| OPERATING CASH FLOW | | | 23.07M | 95.81M | 39.98M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -27.57M | -22.14M | -23.07M | |
| Other Investing Activity | | | -1.87B | -4.39M | -44.60M | |
| INVESTING CASH FLOW | | | -1.89B | -26.53M | -67.67M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 776.89M | 103.67M | 36.81M | |
| Stock Issued/Repurchased | | | 666.63M | 0.00 | -487.00K | |
| Dividend Paid | | | N/A | -150.00M | 0.00 | |
| Other Financing Activity | | | -21.36M | -2.84M | -357.00K | |
| FINANCING CASH FLOW | | | 1.42B | -49.18M | 35.97M | |
| |
| Exchange Rate Effect | | | -8.00M | 4.38M | -5.63M | |
| CHANGE IN CASH | | | -455.40M | 24.48M | 2.65M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 23.07M | 95.81M | 39.98M | |
| Capital Expenditure | | | -27.57M | -22.14M | -23.07M | |
| FREE CASH FLOW | | | -4.51M | 73.67M | 16.91M | |