| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
31-DEC 2008 |
30-JUN 2009 |
|
| Net Income | 14.5M | 18.2M | 18.2M | 0 | 0 | ||
| Depreciation | 50.4M | -50.4M | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -18.3M | 18.3M | 0 | 0 | 0 | ||
| Change In Working Capital | -111M | 111M | 4.60M | 0 | 0 | ||
| Other Non Cash Operating Items | -167M | 167M | 0 | 148M | 0 | ||
| Cash From Operations | -270M | 270M | 41.1M | 148M | 222M | ||
| Capital Expenditures | -207M | 207M | -118M | -194M | -138M | ||
| Sale of Assets | 0 | 0 | 0 | 70K | 0 | ||
| Acquisitions | 19.6M | -19.6M | 9.80M | 0 | -400K | ||
| Investments | -1.20M | 1.20M | 0 | 0 | 0 | ||
| Other Investing Activities | -197M | 197M | -115M | -189M | 0 | ||
| Cash from Investing | -179M | 179M | -105M | -189M | -148M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 988M | -988M | 0 | 0 | 0 | ||
| Net Borrowings | -399M | 399M | -200K | -279K | 0 | ||
| Other Financing Cash Flows | -11.6M | 11.6M | -49.7M | -35.3M | 0 | ||
| Cash From Financing | 577M | -577M | -49.9M | -35.6M | 341M | ||
| Foreign Exchange Effect | -1.10M | 1.10M | 2.60M | 279K | 9.10M | ||
| Net Change in Cash | 127M | -127M | -111M | -76.3M | 424M | ||
| ||||||