| |||||||||

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 | 14.0M | -21.9M | 37.5M | 28.7M | 103M | ||
| Depreciation | 14.2M | 13.9M | 13.4M | 15.0M | 14.5M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -8.49M | -11.8M | -6.90M | -22.9M | 5.24M | ||
| Change In Working Capital | 110M | 92.9M | -96.9M | 0 | 0 | ||
| Other Non Cash Operating Items | 10.2M | 14.7M | 10.9M | 0 | 0 | ||
| Cash From Operations | 140M | 87.7M | -42.0M | -79.4M | 28.1M | ||
| Capital Expenditures | -61.8M | -26.4M | -21.7M | -5.66M | -8.67M | ||
| Sale of Assets | 1.03M | 27.1M | -28.4M | 50K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -3.15M | 0 | 22K | 0 | 0 | ||
| Other Investing Activities | -61.8M | -26.4M | 12.6M | 0 | 0 | ||
| Cash from Investing | -63.9M | 656K | -15.7M | -5.43M | -8.40M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 871K | 862K | 200K | 0 | 0 | ||
| Net Borrowings | -77.7M | 38.0M | 60.0M | 0 | 0 | ||
| Other Financing Cash Flows | 229K | 24K | 4K | 0 | 0 | ||
| Cash From Financing | -76.6M | 38.8M | 60.2M | 77.8M | -31.0M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -974K | 127M | 2.45M | -7.02M | -11.2M | ||
| ||||||