+337%$365.3MNet Income (Earnings)
+27.6%$248.4MDepreciation & Amortization (D&A)
-8.17%$10.0MDeferred Income Tax
+36.2%$74.7MStock-Based Compensation (SBC)
-190.8%$222.7MChange in Working Capital
+48.7%$6.0BOther Working Capital
-129.8%-$237.8MNet Cash Provided by Operating Activities
-89.6%-$19.9MInvestments in PP&E
+165%-$891.2MNet Cash used for Investing Activities
-99.9%-$3.4MDebt Repayment
-233.4%$452.0MNet Cash Used Provided by Financing Activities
-40.4%$63.2MNet Change in Cash
+30.5%$810.5MCash at End of Period
+45.1%$747.2MCash at Beginning of Period
-129.8%-$237.8MOperating Cash Flow
-89.6%-$19.9MCapital Expenditure (capex)
-142.4%-$257.7MFree Cash Flow