| |||||||||

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 | -40.0M | -338M | -42.0M | -53.0M | -94.0M | ||
| Depreciation | 43.0M | 50.0M | 56.0M | 48.0M | 53.0M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -21.0M | -24.0M | -33.0M | -23.0M | -33.0M | ||
| Change In Working Capital | -33.0M | 63.0M | -11.0M | 0 | 0 | ||
| Other Non Cash Operating Items | -1.00M | 227M | 0 | 0 | 0 | ||
| Cash From Operations | -52.0M | -22.0M | -30.0M | 59.0M | 41.0M | ||
| Capital Expenditures | -37.0M | -29.0M | -16.0M | -12.0M | -8.00M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -12.0M | 0 | -6.00M | -1.00M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -37.0M | -30.0M | -16.0M | 0 | 0 | ||
| Cash from Investing | -37.0M | -42.0M | -16.0M | -8.00M | -10.0M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 79.0M | 383M | -199M | 0 | 0 | ||
| Other Financing Cash Flows | -7.00M | 7.00M | 0 | 0 | 0 | ||
| Cash From Financing | 72.0M | 390M | -199M | 24.0M | 284M | ||
| Foreign Exchange Effect | -5.00M | -14.0M | -3.00M | 4.00M | 4.00M | ||
| Net Change in Cash | -22.0M | 312M | -248M | 79.0M | 319M | ||
| ||||||