| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | -43.0M | -105M | -42.0M | -188M | -328M | ||
| Depreciation | 126M | 115M | 110M | 102M | 89.0M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 2.00M | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 211M | -140M | 87.0M | -74.0M | 176M | ||
| Other Non Cash Operating Items | 35.0M | 4.00M | -22.0M | 0 | 100M | ||
| Cash From Operations | 331M | -126M | 133M | -160M | 37.0M | ||
| Capital Expenditures | -144M | -74.0M | -80.0M | -76.0M | -64.0M | ||
| Sale of Assets | 207M | 52.0M | -52.0M | 0 | 0 | ||
| Acquisitions | -167M | 0 | 59.0M | 6.00M | -65.0M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -138M | -74.0M | -76.0M | -75.0M | 17.0M | ||
| Cash from Investing | -98.0M | -22.0M | -69.0M | -69.0M | -48.0M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | -337M | 337M | 0 | ||
| Net Borrowings | 113M | -3.00M | 190M | -393M | 118M | ||
| Other Financing Cash Flows | -18.0M | -9.00M | -23.0M | -30.0M | -43.0M | ||
| Cash From Financing | 95.0M | -12.0M | -170M | -86.0M | 75.0M | ||
| Foreign Exchange Effect | 8.00M | 15.0M | -1.00M | -58.0M | -17.0M | ||
| Net Change in Cash | 336M | -145M | -107M | -373M | 47.0M | ||
| ||||||