| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -139.47M | -152.91M | -144.76M | -132.52M | |
| Depreciation Amortization | | | 36.91M | 40.07M | 38.36M | 34.73M | |
| Income Taxes - Deferred | | | -9.53M | -24.54M | -15.57M | -7.14M | |
| Change In Working Capital | | | -29.09M | -14.79M | 17.57M | -70.20M | |
| Interest Paid | | | N/A | 85.00K | 92.00K | 700.00K | |
| Taxes Paid | | | 20.09M | 25.68M | 26.64M | 29.36M | |
| Other non cash items | | | 136.11M | 170.05M | 119.21M | 34.53M | |
| OPERATING CASH FLOW | | | -5.08M | 17.88M | 14.80M | -140.61M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -18.31M | -13.15M | -22.34M | -21.19M | |
| Other Investing Activity | | | 7.24M | -4.13M | -29.64M | -29.52M | |
| INVESTING CASH FLOW | | | -11.07M | -17.28M | -51.98M | -50.70M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 170.00K | -3.61M | -5.96M | -30.60M | |
| Stock Issued/Repurchased | | | 1.44M | 343.70M | 0.00 | 408.37M | |
| Other Financing Activity | | | 0.00 | 13.78M | -539.00K | -27.43M | |
| FINANCING CASH FLOW | | | 1.61M | 353.87M | -6.50M | 350.34M | |
| |
| Exchange Rate Effect | | | 13.61M | -13.82M | -4.29M | -20.41M | |
| CHANGE IN CASH | | | -941.00K | 340.66M | -47.96M | 138.62M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -5.08M | 17.88M | 14.80M | -140.61M | |
| Capital Expenditure | | | -18.31M | -13.15M | -22.34M | -21.19M | |
| FREE CASH FLOW | | | -23.39M | 4.73M | -7.54M | -161.80M | |