| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | 385M | 382M | 247M | 246M | 308M | ||
| Depreciation | 231M | 230M | 232M | 224M | 230M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 112M | 155M | 79.0M | 79.0M | 133M | ||
| Change In Working Capital | -113M | 115M | -28.0M | -35.0M | 0 | ||
| Other Non Cash Operating Items | -6.00M | -34.0M | 193M | -65.0M | 0 | ||
| Cash From Operations | 609M | 848M | 723M | 449M | 532M | ||
| Capital Expenditures | -466M | -396M | -432M | -309M | -358M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 25.0M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -494M | -368M | -423M | -272M | 0 | ||
| Cash from Investing | -469M | -368M | -423M | -272M | -346M | ||
| Dividends Paid | -73.0M | -88.0M | -86.0M | -86.0M | -90.0M | ||
| Sale / Purchase of Stock | -124M | -844M | -338M | 2.00M | 0 | ||
| Net Borrowings | -136M | -45.0M | -71.0M | 474M | 0 | ||
| Other Financing Cash Flows | 21.0M | -6.00M | -31.0M | -180M | 0 | ||
| Cash From Financing | -312M | -983M | -526M | 210M | -134M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -172M | -503M | -226M | 387M | 52.0M | ||
| ||||||