| |||||||||

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 | 81.0M | 64.0M | 72.0M | 77.0M | 75.0M | ||
| Depreciation | 144M | 125M | 173M | 115M | 134M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 34.0M | 12.0M | 49.0M | -3.00M | 85.0M | ||
| Change In Working Capital | -739M | 75.0M | 254M | 0 | 0 | ||
| Other Non Cash Operating Items | 12.0M | 100M | 58.0M | 0 | 0 | ||
| Cash From Operations | -468M | 376M | 606M | 250M | -218M | ||
| Capital Expenditures | -171M | -315M | -17.0M | -8.00M | -8.00M | ||
| Sale of Assets | 1.00M | 2.00M | 0 | 7.00M | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -195M | -303M | -192M | 0 | 0 | ||
| Cash from Investing | -194M | -301M | -192M | -231M | -256M | ||
| Dividends Paid | -24.0M | -24.0M | -32.0M | -99.0M | 38.0M | ||
| Sale / Purchase of Stock | 2.00M | 2.00M | 3.00M | 0 | 0 | ||
| Net Borrowings | 324M | -4.00M | 228M | 0 | 0 | ||
| Other Financing Cash Flows | -5.00M | 2.00M | 0 | 0 | 0 | ||
| Cash From Financing | 297M | -24.0M | 199M | 36.0M | -224M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -365M | 51.0M | 613M | 55.0M | -698M | ||
| ||||||