| |||||||||

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 | 123M | 69.0M | -4.99M | 85.2M | 0 | ||
| Depreciation | 41.6M | -41.6M | 90.0M | -90.0M | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | -5.53M | 5.53M | 0 | ||
| Change In Working Capital | -85.8M | 47.9M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 31.4M | -31.4M | 0 | 0 | 0 | ||
| Cash From Operations | 110M | 83.3M | 7.54M | -117M | 316M | ||
| Capital Expenditures | -92.4M | 92.4M | -173M | 173M | 0 | ||
| Sale of Assets | 1.36M | -1.36M | 1.37M | -1.37M | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -14.3M | 14.3M | 0 | 0 | 0 | ||
| Other Investing Activities | -78.0M | -53.4M | 0 | 0 | 0 | ||
| Cash from Investing | -90.9M | -40.4M | 13.3M | 30.7M | -123M | ||
| Dividends Paid | -90.6M | 90.6M | -140M | 140M | 0 | ||
| Sale / Purchase of Stock | -112M | 112M | 0 | 0 | 0 | ||
| Net Borrowings | -5.83M | 5.83M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 188M | -356M | 0 | 0 | 0 | ||
| Cash From Financing | -20.5M | -147M | 23.1M | 267M | -77.7M | ||
| Foreign Exchange Effect | 745K | -28.4M | 615K | 5.05M | -29.6M | ||
| Net Change in Cash | -870K | -133M | 44.6M | 185M | 86.4M | ||
| ||||||