| |||||||||

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 | 117M | -25.3M | 24.3M | 33.1M | 46.0M | ||
| Depreciation | 28.1M | 20.7M | 25.1M | 26.8M | 28.1M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -2.40M | 62.5M | 0 | 4.40M | 5.10M | ||
| Change In Working Capital | -68.6M | 48.4M | -152M | 0 | 0 | ||
| Other Non Cash Operating Items | 35.9M | 146M | 63.7M | 0 | 0 | ||
| Cash From Operations | 110M | 252M | -39.2M | 74.3M | 210M | ||
| Capital Expenditures | -32.6M | -37.5M | -15.3M | -29.6M | -14.8M | ||
| Sale of Assets | 100K | -1.30M | 0 | 1.60M | 1.30M | ||
| Acquisitions | -11.7M | -3.30M | 0 | 0 | 0 | ||
| Investments | 0 | -14.0M | 0 | 0 | 0 | ||
| Other Investing Activities | 1.90M | 62.5M | 11.1M | 0 | 0 | ||
| Cash from Investing | -9.70M | 43.9M | 11.1M | -26.0M | -14.8M | ||
| Dividends Paid | -13.5M | -13.5M | -13.1M | -12.1M | -12.2M | ||
| Sale / Purchase of Stock | 32.6M | -114M | -113M | 0 | 0 | ||
| Net Borrowings | -50.0M | -240M | 137M | 0 | 0 | ||
| Other Financing Cash Flows | -14.6M | 52.7M | -8.60M | 0 | 0 | ||
| Cash From Financing | -45.5M | -314M | 2.00M | -44.1M | -217M | ||
| Foreign Exchange Effect | -8.00M | 27.6M | -18.9M | -600K | 24.8M | ||
| Net Change in Cash | 46.8M | 9.50M | -45.0M | 3.60M | 3.60M | ||
| ||||||