| |||||||||

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 | 83.2M | 91.3M | 71.2M | 106M | 91.6M | ||
| Depreciation | 4.80M | 14.9M | -42.6M | 18.1M | 21.4M | ||
| Amortization | 2.90M | 4.30M | -14.9M | 0 | 0 | ||
| Deferred Taxes | 11.6M | 1.90M | -71.1M | 13.9M | 16.7M | ||
| Change In Working Capital | -76.3M | -75.4M | 301M | 0 | 0 | ||
| Other Non Cash Operating Items | -17.4M | 25.4M | -54.0M | 0 | 0 | ||
| Cash From Operations | 8.30M | 62.4M | -106M | 58.5M | 211M | ||
| Capital Expenditures | -27.3M | -47.2M | 140M | -29.5M | -21.1M | ||
| Sale of Assets | 1.50M | -3.10M | 0 | 18.2M | 600K | ||
| Acquisitions | 0 | -121M | 121M | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -32.7M | -43.8M | 166M | 0 | 0 | ||
| Cash from Investing | -31.2M | -168M | 263M | -12.4M | -20.5M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -154M | -100K | 319M | 0 | 0 | ||
| Net Borrowings | 50.1M | 123M | -369M | 0 | 0 | ||
| Other Financing Cash Flows | 159M | 22.8M | -202M | 0 | 0 | ||
| Cash From Financing | 55.1M | 146M | -304M | -214M | -51.5M | ||
| Foreign Exchange Effect | -4.40M | -5.80M | 7.50M | 13.0M | 1.80M | ||
| Net Change in Cash | 27.8M | 34.1M | -139M | -155M | 141M | ||
| ||||||