| |||||||||

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 | 15.7M | 23.7M | 24.4M | 28.4M | 0 | ||
| Depreciation | 17.1M | 17.0M | 17.3M | 17.0M | 0 | ||
| Amortization | 4.00M | 4.50M | 5.90M | 0 | 0 | ||
| Deferred Taxes | -600K | -600K | 9.60M | -1.80M | 0 | ||
| Change In Working Capital | 4.70M | -4.40M | -36.3M | 0 | 0 | ||
| Other Non Cash Operating Items | 7.00M | 13.0M | 9.20M | 0 | 0 | ||
| Cash From Operations | 47.9M | 53.2M | 30.1M | 48.0M | 0 | ||
| Capital Expenditures | -24.9M | -24.4M | -37.7M | -26.8M | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -26.0M | -27.1M | -33.9M | 0 | 0 | ||
| Cash from Investing | -26.0M | -27.1M | -33.9M | -26.8M | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -12.7M | -17.0M | -9.60M | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 200K | 0 | -200K | 0 | 0 | ||
| Cash From Financing | -12.5M | -17.0M | -9.80M | 9.50M | 0 | ||
| Foreign Exchange Effect | -700K | -800K | 0 | 800K | 0 | ||
| Net Change in Cash | 8.70M | 8.30M | -13.6M | 31.5M | 0 | ||
| ||||||