| |||||||||

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 | 182M | 160M | 183M | 153M | 339M | ||
| Depreciation | 184M | 186M | 192M | 197M | 200M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 135M | 133M | 150M | 9.00M | 96.0M | ||
| Change In Working Capital | -1.97B | 158M | 24.0M | 0 | 0 | ||
| Other Non Cash Operating Items | 225M | -58.0M | 93.0M | 0 | 0 | ||
| Cash From Operations | -1.24B | 579M | 642M | 795M | 23.0M | ||
| Capital Expenditures | -534M | -724M | -483M | -554M | -492M | ||
| Sale of Assets | -3.00M | -1.48B | 0 | 0 | 0 | ||
| Acquisitions | 0 | -32.0M | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -579M | 726M | -526M | 0 | 0 | ||
| Cash from Investing | -582M | -783M | -526M | -593M | -527M | ||
| Dividends Paid | -160M | -160M | -150M | -150M | -150M | ||
| Sale / Purchase of Stock | 18.0M | 14.0M | 8.00M | 0 | 0 | ||
| Net Borrowings | 276M | 359M | 603M | 0 | 0 | ||
| Other Financing Cash Flows | -1.00M | -3.00M | 0 | 0 | 0 | ||
| Cash From Financing | 133M | 210M | 461M | -542M | 268M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.69B | 6.00M | 577M | -340M | -236M | ||
| ||||||