| |||||||||

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 | 695M | 615M | 293M | 404M | 488M | ||
| Depreciation | 349M | 358M | 370M | 379M | 386M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 116M | 169M | 90.0M | 168M | 200M | ||
| Change In Working Capital | 442M | -464M | -67.0M | 0 | 0 | ||
| Other Non Cash Operating Items | -4.00M | -4.00M | 48.0M | 0 | 0 | ||
| Cash From Operations | 1.60B | 674M | 734M | 788M | 1.12B | ||
| Capital Expenditures | -670M | -463M | -286M | -170M | -195M | ||
| Sale of Assets | 0 | 348M | 0 | 0 | 368M | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -923M | -1.04B | -391M | 0 | 0 | ||
| Cash from Investing | -923M | -692M | -391M | -906M | -822M | ||
| Dividends Paid | -111M | -137M | -136M | -137M | -136M | ||
| Sale / Purchase of Stock | -228M | -265M | 4.00M | 0 | 0 | ||
| Net Borrowings | -370M | 557M | -236M | 0 | 0 | ||
| Other Financing Cash Flows | 29.0M | 20.0M | 2.00M | 0 | 0 | ||
| Cash From Financing | -680M | 175M | -366M | -8.00M | 383M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -5.00M | 157M | -23.0M | -126M | 677M | ||
| ||||||