| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -225.99M | -239.09M | -195.15M | -269.52M | |
| Depreciation Amortization | | | 80.60M | 80.22M | 80.99M | 57.65M | |
| Income Taxes - Deferred | | | 1.39M | 1.18M | 1.83M | -14.51M | |
| Change In Working Capital | | | -56.04M | -30.03M | -52.73M | 7.22M | |
| Interest Paid | | | N/A | 16.37M | N/A | N/A | |
| Taxes Paid | | | N/A | 1.73M | N/A | N/A | |
| Other non cash items | | | 256.78M | 224.78M | 125.36M | 98.42M | |
| OPERATING CASH FLOW | | | 56.73M | 37.05M | -39.70M | -120.75M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -23.40M | -21.60M | -44.10M | -89.44M | |
| Other Investing Activity | | | 0.00 | -1.18M | 3.75M | -591.74M | |
| INVESTING CASH FLOW | | | -23.40M | -22.78M | -40.35M | -681.18M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -71.25M | -71.62M | -1.35M | 162.15M | |
| Stock Issued/Repurchased | | | 394.27M | 379.05M | 43.29M | 737.69M | |
| Other Financing Activity | | | -13.61M | -27.71M | -17.68M | -10.81M | |
| FINANCING CASH FLOW | | | 309.41M | 279.71M | 24.27M | 889.03M | |
| |
| CHANGE IN CASH | | | 342.74M | 293.98M | -55.78M | 87.10M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 56.73M | 37.05M | -39.70M | -120.75M | |
| Capital Expenditure | | | -23.40M | -21.60M | -44.10M | -89.44M | |
| FREE CASH FLOW | | | 33.33M | 15.45M | -83.80M | -210.19M | |