CF from Operating Activities |
-30.78M |
637.84M |
Net Income |
1.14B |
876.78M |
Depreciation & Amortization |
293M |
275.07M |
Deferred Income Taxes |
0 |
0 |
Stock Based Compensation |
0 |
0 |
Change in Working Capital |
-1.42B |
-352.49M |
Accounts Receivable |
-1.19B |
-221.06M |
Inventory |
-19.13M |
-8.74M |
Accounts Payable |
0 |
0 |
Other Working Capital |
-211.82M |
-122.69M |
Other Non-Cash Items |
-45.1M |
212.46M |
CF from Investing Activities |
-30.78M |
637.84M |
Investments in Property, Plant & Equipment |
-933.65M |
-198.14M |
Net Acquisitions |
-201.06M |
0 |
Investment Purchases |
-1.25B |
-6.37M |
Sales/Maturities of Investments |
0 |
0 |
Other Investing Activites |
125.34M |
-4.96M |
CF from Financing Activities |
3.04B |
-177.48M |
Debt Repayment |
-2.63B |
36.39M |
Common Stock Issued |
5.77B |
0 |
Common Stock Repurchased |
0 |
0 |
Dividends Paid |
0 |
0 |
Other Financing Activites |
-94.18M |
-213.87M |
Free Cash Flow |
-964.43M |
439.7M |
Operating Cash Flow |
-30.78M |
637.84M |
Capital Expenditures |
-933.65M |
-198.14M |
Cash at Beginning of Period |
374.32M |
117.07M |
Cash at End of Period |
1.13B |
374.32M |
Net Change In Cash |
752.64M |
257.25M |