| |||||||||

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 | 206M | 229M | -7.56M | -47.0M | -5.00M | ||
| Depreciation | 58.5M | 69.1M | 70.3M | 74.4M | 72.6M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 136M | 123M | -8.61M | -28.9M | 11.6M | ||
| Change In Working Capital | -35.8M | -29.5M | 96.1M | 0 | 0 | ||
| Other Non Cash Operating Items | -189M | -257M | 132M | 0 | 0 | ||
| Cash From Operations | 177M | 134M | 452M | 92.5M | 89.0M | ||
| Capital Expenditures | -220M | -204M | -163M | -151M | -407M | ||
| Sale of Assets | 599K | -1.23M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -230M | -191M | 728M | 0 | 0 | ||
| Cash from Investing | -230M | -192M | -161M | -148M | -401M | ||
| Dividends Paid | 0 | 0 | -6.08M | 6.08M | 0 | ||
| Sale / Purchase of Stock | -10.5M | -16.4M | 65.6M | 0 | 0 | ||
| Net Borrowings | 75.9M | 102M | -198M | 0 | 0 | ||
| Other Financing Cash Flows | -10.2M | -29.4M | 66.7M | 0 | 0 | ||
| Cash From Financing | 55.3M | 56.2M | -269M | 68.1M | 283M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 2.23M | -1.79M | 21.4M | 12.4M | -29.2M | ||
| ||||||