| |||||||||

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 | 0 | 230M | 330M | 0 | 0 | ||
| Depreciation | 266M | 265M | -892M | 287M | 291M | ||
| Amortization | 35K | 56K | 0 | 0 | 0 | ||
| Deferred Taxes | 23.5M | 9.62M | 5.30M | 8.78M | -56K | ||
| Change In Working Capital | -315M | 573M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -31.8M | 1.42B | 0 | 0 | 0 | ||
| Cash From Operations | 331M | 1.10B | -2.31B | 571M | 481M | ||
| Capital Expenditures | -193M | -349M | 784M | -176M | -204M | ||
| Sale of Assets | -2.74M | -56.8M | -426K | 34K | 974K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -240M | -138M | 0 | 0 | 0 | ||
| Other Investing Activities | 125M | -325M | 0 | 0 | 0 | ||
| Cash from Investing | -118M | -520M | 762M | -125M | -205M | ||
| Dividends Paid | -15.2M | -1.24B | 1.26B | 0 | -1.16B | ||
| Sale / Purchase of Stock | 313M | 1.95M | 0 | 0 | 0 | ||
| Net Borrowings | 5.30M | -8.68M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -302M | -25.4M | 0 | 0 | 0 | ||
| Cash From Financing | 1.30M | -1.27B | 1.04B | -22.6M | -1.15B | ||
| Foreign Exchange Effect | 570K | 56K | -1.03M | -100K | -44K | ||
| Net Change in Cash | 215M | -690M | -512M | 423M | -878M | ||
| ||||||