| |||||||||

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 | 177M | 129M | 178M | 84.0M | 158M | ||
| Depreciation | 235M | 224M | 232M | 240M | 266M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 100M | 68.0M | 66.0M | 22.0M | 53.0M | ||
| Change In Working Capital | -997M | 136M | 453M | 0 | 0 | ||
| Other Non Cash Operating Items | -32.0M | -16.0M | 144M | 0 | 0 | ||
| Cash From Operations | -517M | 541M | 839M | 462M | 373M | ||
| Capital Expenditures | -342M | -377M | -326M | -287M | -206M | ||
| Sale of Assets | -253M | 232M | 0 | 0 | 0 | ||
| Acquisitions | 253M | -303M | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -596M | -404M | 1.45B | 0 | 0 | ||
| Cash from Investing | -596M | -475M | -256M | -354M | -185M | ||
| Dividends Paid | -86.0M | -86.0M | -86.0M | -87.0M | -87.0M | ||
| Sale / Purchase of Stock | 0 | 0 | 25.0M | 0 | 0 | ||
| Net Borrowings | 978M | -114M | -786M | 0 | 0 | ||
| Other Financing Cash Flows | -12.0M | -3.00M | 6.00M | 0 | 0 | ||
| Cash From Financing | 880M | -203M | -581M | -154M | -147M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -233M | -137M | 2.00M | -46.0M | 41.0M | ||
| ||||||