| |||||||||

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 | 114M | -14.0M | 45.0M | 139M | 108M | ||
| Depreciation | 0 | 216M | -216M | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 23.0M | -23.0M | 0 | 0 | ||
| Change In Working Capital | -386M | 275M | 111M | 0 | 0 | ||
| Other Non Cash Operating Items | 480M | 68.0M | -68.0M | 0 | 0 | ||
| Cash From Operations | 208M | 568M | -767M | 182M | 343M | ||
| Capital Expenditures | -43.0M | -60.0M | 124M | -25.0M | -33.0M | ||
| Sale of Assets | 4.00M | 5.00M | -15.0M | 1.00M | 1.00M | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -46.0M | -63.0M | 201M | 0 | 0 | ||
| Cash from Investing | -42.0M | -58.0M | 136M | -28.0M | -32.0M | ||
| Dividends Paid | -16.0M | -22.0M | 48.0M | -10.0M | -26.0M | ||
| Sale / Purchase of Stock | 3.00M | -32.0M | 25.0M | 0 | 0 | ||
| Net Borrowings | -124M | -197M | 52.0M | 0 | 0 | ||
| Other Financing Cash Flows | 11.0M | 25.0M | -65.0M | 0 | 0 | ||
| Cash From Financing | -126M | -226M | 191M | 230M | -580M | ||
| Foreign Exchange Effect | -19.0M | -20.0M | 1.00M | 26.0M | 1.00M | ||
| Net Change in Cash | 21.0M | 264M | -439M | 410M | -268M | ||
| ||||||