| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 69.8M | 83.8M | 83.3M | 82.4M | 94.2M | ||
| Depreciation | 45.5M | 45.2M | 47.3M | 42.8M | 42.0M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 3.10M | 0 | 0 | ||
| Change In Working Capital | -62.4M | -2.10M | 40.7M | 0 | 0 | ||
| Other Non Cash Operating Items | 22.4M | 27.9M | 23.9M | 0 | 0 | ||
| Cash From Operations | 75.3M | 155M | 198M | 155M | 93.4M | ||
| Capital Expenditures | -23.6M | -27.0M | -24.7M | -20.6M | -33.6M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 400K | 0 | 0 | 0 | -24.7M | ||
| Investments | -120M | -8.40M | 151M | 0 | 0 | ||
| Other Investing Activities | -17.7M | 7.40M | -160M | 0 | 0 | ||
| Cash from Investing | -137M | -1.00M | -8.40M | -158M | 86.8M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -72.1M | -83.4M | -23.5M | 0 | 0 | ||
| Net Borrowings | -3.40M | -6.10M | -5.80M | 0 | 0 | ||
| Other Financing Cash Flows | -15.0M | 16.9M | 2.30M | 0 | 0 | ||
| Cash From Financing | -90.5M | -72.6M | -27.0M | -39.4M | -49.7M | ||
| Foreign Exchange Effect | -23.7M | -20.0M | -11.1M | 15.8M | 10.3M | ||
| Net Change in Cash | -176M | 61.2M | 152M | -26.3M | 141M | ||
| ||||||