| |||||||||

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 | 29.4M | 36.1M | 45.4M | 41.9M | 36.8M | ||
| Depreciation | 158M | 154M | 150M | 147M | 144M | ||
| Amortization | 4.14M | 1.97M | 738K | 0 | 0 | ||
| Deferred Taxes | 27.3M | 6.74M | 14.1M | 7.38M | 10.3M | ||
| Change In Working Capital | -120M | -139M | -76.3M | 0 | 0 | ||
| Other Non Cash Operating Items | 3.00M | 10.0M | 6.08M | 0 | 0 | ||
| Cash From Operations | 102M | 69.9M | 140M | 71.4M | 88.0M | ||
| Capital Expenditures | -11.9M | -20.7M | -13.6M | -15.9M | -24.1M | ||
| Sale of Assets | 405K | 368K | 1.31M | 644K | 193K | ||
| Acquisitions | -2.48M | -7.38M | -1.85M | -2.29M | -2.89M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -11.9M | -20.7M | -13.6M | 0 | 0 | ||
| Cash from Investing | -14.0M | -27.7M | -14.1M | -17.6M | -26.8M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1.51M | -9.23M | 252K | 0 | 0 | ||
| Net Borrowings | -65.4M | -44.2M | -17.5M | 0 | 0 | ||
| Other Financing Cash Flows | 279K | -537K | 0 | 0 | 0 | ||
| Cash From Financing | -63.6M | -54.0M | -17.3M | -154M | -117M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 24.1M | -11.8M | 109M | -100M | -55.7M | ||
| ||||||