| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
30-SEP 2009 |
|
| Net Income | -119M | -151M | -30.3M | -139M | -69.0M | ||
| Depreciation | 192M | 188M | 188M | 194M | 0 | ||
| Amortization | 6.78M | 6.90M | 6.93M | 0 | 0 | ||
| Deferred Taxes | 18.7M | -6.22M | 512K | -1.92M | 0 | ||
| Change In Working Capital | 33.2M | 2.16M | -55.6M | 0 | 0 | ||
| Other Non Cash Operating Items | 4.94M | 108M | 190K | 0 | 0 | ||
| Cash From Operations | 136M | 147M | 110M | 176M | 0 | ||
| Capital Expenditures | -133M | -227M | -236M | -153M | 0 | ||
| Sale of Assets | 485K | 9K | 3.92M | 2.09M | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -42.0M | -94.8M | -156M | 0 | 0 | ||
| Other Investing Activities | -112M | -225M | -10.6M | 0 | 0 | ||
| Cash from Investing | -154M | -320M | -163M | -125M | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 433K | 247K | 74K | 0 | 0 | ||
| Net Borrowings | 54.2M | 147M | -34.7M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | -1K | 0 | 0 | 0 | ||
| Cash From Financing | 54.6M | 147M | -34.7M | 6.46M | 0 | ||
| Foreign Exchange Effect | -62K | -73K | -62K | -240K | 0 | ||
| Net Change in Cash | 37.0M | -26.1M | -87.4M | 57.3M | 0 | ||
| ||||||