| |||||||||

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 | 172M | 184M | 132M | 171M | 157M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 166M | -133M | 14.0M | 41.8M | 6.22M | ||
| Change In Working Capital | 181M | 203M | -203M | 0 | 0 | ||
| Other Non Cash Operating Items | -87.0M | 34.8M | -34.8M | 0 | 0 | ||
| Cash From Operations | 432M | 289M | 329M | 277M | -294M | ||
| Capital Expenditures | -21.6M | -13.2M | -12.1M | -20.5M | -40.9M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -352M | 0 | 0 | -266M | -326K | ||
| Investments | -369M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 328M | 238M | -238M | 0 | 0 | ||
| Cash from Investing | -393M | 238M | 28.2M | -172M | -31.8M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -4.47M | -37.2M | 37.2M | 0 | 0 | ||
| Net Borrowings | -10.0M | -9.68M | 9.68M | 0 | 0 | ||
| Other Financing Cash Flows | -1.28B | 271K | -271K | 0 | 0 | ||
| Cash From Financing | -1.29B | -46.6M | -438M | -57.8M | -2.65M | ||
| Foreign Exchange Effect | -112K | -635K | -79K | 338K | 45K | ||
| Net Change in Cash | -1.25B | 480M | -81.5M | 47.2M | -329M | ||
| ||||||