| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
|
| Net Income | 174M | 225M | 122M | 122M | 111M | ||
| Depreciation | 85.8M | 85.7M | 73.5M | 0 | 70.2M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -12.8M | -20.6M | -18.3M | 0 | -17.8M | ||
| Change In Working Capital | -24.5M | -176M | -8.10M | -319M | 0 | ||
| Other Non Cash Operating Items | 189M | 212M | 130M | 453M | 0 | ||
| Cash From Operations | 411M | 343M | 233M | 0 | 326M | ||
| Capital Expenditures | -133M | -202M | -168M | 0 | -143M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | -2.02M | 2.02M | 0 | ||
| Other Investing Activities | -133M | -202M | -168M | -169M | 0 | ||
| Cash from Investing | -133M | -202M | -170M | 0 | -143M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -93.4M | 35.1M | -48.0M | 61.6M | 0 | ||
| Other Financing Cash Flows | -233M | -197M | 60.9M | 63.4M | 0 | ||
| Cash From Financing | -327M | -162M | 12.9M | 0 | -107M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -48.4M | -21.8M | 75.5M | 0 | 76.4M | ||
| ||||||