| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | 398M | 263M | 239M | 210M | 374M | ||
| Depreciation | 217M | 155M | 161M | 171M | 241M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 55.4M | 3.00M | -10.0M | 9.00M | 68.0M | ||
| Change In Working Capital | -283M | -531M | 424M | 0 | 0 | ||
| Other Non Cash Operating Items | 26.5M | 71.0M | 47.0M | 0 | 0 | ||
| Cash From Operations | 413M | -39.0M | 861M | 686M | 584M | ||
| Capital Expenditures | -449M | -375M | -296M | -226M | -353M | ||
| Sale of Assets | 32.7M | 0 | 4.00M | 1.00M | 2.00M | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -410M | -643M | -358M | 0 | 0 | ||
| Other Investing Activities | 126M | 341M | 97.0M | 0 | 0 | ||
| Cash from Investing | -251M | -302M | -257M | -219M | -323M | ||
| Dividends Paid | -139M | 0 | -69.0M | -70.0M | -157M | ||
| Sale / Purchase of Stock | -193M | -44.0M | 29.0M | 0 | 0 | ||
| Net Borrowings | -226M | 14.0M | -62.0M | 0 | 0 | ||
| Other Financing Cash Flows | 183M | 30.0M | -21.0M | 0 | 0 | ||
| Cash From Financing | -375M | 0 | -123M | -102M | -214M | ||
| Foreign Exchange Effect | -16.8M | -63.0M | 9.00M | 13.0M | 27.0M | ||
| Net Change in Cash | -229M | -404M | 490M | 378M | 74.0M | ||
| ||||||