| |||||||||

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 | 207M | 207M | 244M | 145M | 278M | ||
| Depreciation | 128M | 122M | 122M | 127M | 85.9M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -42.8M | -82.0M | -6.97M | -35.8M | -29.8M | ||
| Change In Working Capital | 177M | 33.7M | -97.3M | 0 | 0 | ||
| Other Non Cash Operating Items | 43.7M | 129M | 38.9M | 0 | 0 | ||
| Cash From Operations | 512M | 409M | 301M | 229M | 263M | ||
| Capital Expenditures | -64.9M | -54.0M | -37.0M | -34.7M | -38.4M | ||
| Sale of Assets | 16K | -16K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -2.15B | -1.37B | -1.14B | 0 | 0 | ||
| Other Investing Activities | 2.05B | 900M | 1.05B | 0 | 0 | ||
| Cash from Investing | -99.5M | -466M | -91.7M | -212M | -474M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 77.5M | -168M | -40.6M | 0 | 0 | ||
| Net Borrowings | 61.3M | -498K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -3.92M | -166M | -26.3M | 0 | 0 | ||
| Cash From Financing | 135M | -334M | -66.9M | 3.15M | 9.21M | ||
| Foreign Exchange Effect | -3.34M | 1.99M | -397K | 2.51M | 777K | ||
| Net Change in Cash | 544M | -388M | 142M | 22.7M | -201M | ||
| ||||||