| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
|
| Net Income | -176M | 142M | -239M | -129M | -120M | ||
| Depreciation | 46.5M | 46.4M | 47.4M | 45.5M | 32.4M | ||
| Amortization | -79K | -140K | -145K | -51K | 333K | ||
| Deferred Taxes | -1.86M | 105K | 131K | 331K | 673K | ||
| Change In Working Capital | 43.9M | 42.5M | 80.7M | -52.8M | -65.4M | ||
| Other Non Cash Operating Items | 60.2M | 30.9M | 51.8M | 28.6M | 24.2M | ||
| Cash From Operations | -27.0M | -25.7M | -58.9M | -108M | -127M | ||
| Capital Expenditures | -14.4M | -9.35M | -11.6M | -16.9M | -10.6M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 199K | 0 | -78K | 0 | -9.45M | ||
| Other Investing Activities | -14.4M | -9.35M | -11.6M | -16.9M | -10.6M | ||
| Cash from Investing | -14.2M | -9.35M | -11.7M | -16.9M | -20.0M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1.13M | 1.40M | 3.85M | 77K | 879K | ||
| Net Borrowings | -3.62M | -258M | -36.1M | 185M | 131M | ||
| Other Financing Cash Flows | -272K | 248M | 28.2M | -5.21M | -12.6M | ||
| Cash From Financing | -2.76M | -9.15M | -3.98M | 179M | 120M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -44.0M | -44.2M | -74.5M | 54.9M | -27.7M | ||
| ||||||