| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | 119M | 87.7M | 141M | 87.2M | 136M | ||
| Depreciation | 43.5M | 43.6M | 44.9M | 44.8M | 45.0M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -10.8M | -6.14M | 1.38M | -5.08M | -8.86M | ||
| Change In Working Capital | -58.7M | -196M | 278M | 0 | 0 | ||
| Other Non Cash Operating Items | 8.98M | 9.75M | 11.2M | 0 | 0 | ||
| Cash From Operations | 102M | -61.0M | 477M | 194M | 198M | ||
| Capital Expenditures | -55.0M | -56.3M | -52.9M | -26.6M | -41.0M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 4.66M | 0 | -4.79M | 0 | 0 | ||
| Other Investing Activities | -33.3M | 7.61M | -35.8M | 0 | 0 | ||
| Cash from Investing | -28.6M | 7.61M | -40.6M | -19.0M | -21.4M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -25.4M | -1.01M | -1.54M | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 79K | -772K | 30K | 0 | 0 | ||
| Cash From Financing | -25.3M | -1.79M | -1.51M | 11.9M | 3.47M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 48.3M | -55.2M | 435M | 187M | 180M | ||
| ||||||