| |||||||||

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 | 91.8M | 8.48M | 70.6M | 134M | 117M | ||
| Depreciation | 112M | 93.6M | -312M | 104M | 114M | ||
| Amortization | -4.46M | 8.86M | -8.86M | 0 | 0 | ||
| Deferred Taxes | -14.8M | -17.9M | 54.1M | 2.27M | -670K | ||
| Change In Working Capital | 17.0M | -77.5M | 225M | 0 | 0 | ||
| Other Non Cash Operating Items | 99.5M | 162M | -297M | 0 | 0 | ||
| Cash From Operations | 301M | 178M | -657M | 144M | 265M | ||
| Capital Expenditures | -232M | -148M | 622M | -161M | -157M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -3.71M | -2.60M | 7.74M | -7.16M | -3.59M | ||
| Investments | -182M | -217M | 673M | 0 | 0 | ||
| Other Investing Activities | 19.6M | 44.1M | 5.02M | 0 | 0 | ||
| Cash from Investing | -166M | -176M | 523M | -174M | -158M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 5.12M | 13K | 209M | 0 | 0 | ||
| Net Borrowings | -2.26M | 17.6M | -103M | 0 | 0 | ||
| Other Financing Cash Flows | 6.68M | -41.9M | 0 | 0 | 0 | ||
| Cash From Financing | 9.54M | -24.3M | 86.6M | -2.39M | 760M | ||
| Foreign Exchange Effect | -30.8M | -128M | 87.5M | 13.4M | -3.11M | ||
| Net Change in Cash | 114M | -150M | 40.1M | -19.7M | 864M | ||
| ||||||