| |||||||||

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 | 548M | 585M | 470M | 220M | 385M | ||
| Depreciation | 116M | 118M | -286M | 122M | 126M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -179M | -227M | 173M | 0 | 0 | ||
| Other Non Cash Operating Items | -136M | 113M | 23.0M | 0 | 0 | ||
| Cash From Operations | 349M | 588M | -1.51B | 500M | 684M | ||
| Capital Expenditures | -104M | -114M | 300M | -64.0M | -43.0M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -26.2M | -20.2M | 2.21B | -389M | 248M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 8.70M | -114M | -79.0M | 0 | 0 | ||
| Cash from Investing | -17.5M | -134M | 2.39B | -445M | 205M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 7.00M | -5.80M | 1.00M | 0 | 0 | ||
| Net Borrowings | -201M | -637M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 400K | 300K | 0 | 0 | 0 | ||
| Cash From Financing | -193M | -642M | 75.0M | -34.0M | 8.00M | ||
| Foreign Exchange Effect | -25.6M | -34.0M | 27.8M | 33.0M | 9.00M | ||
| Net Change in Cash | 112M | -222M | 988M | 54.0M | 906M | ||
| ||||||