| |||||||||

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 | 91.9M | 217M | 313M | 63.4M | 80.6M | ||
| Depreciation | 246M | 234M | 223M | 245M | 228M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 136M | 241M | 24.7M | 5.11M | -688K | ||
| Change In Working Capital | -103M | -291M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 113M | -37.7M | 0 | 0 | 0 | ||
| Cash From Operations | 483M | 363M | 901M | 345M | 646M | ||
| Capital Expenditures | -316M | -286M | -252M | -215M | -258M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 712M | 0 | 0 | 0 | ||
| Investments | -3.81B | -411M | 0 | 0 | 0 | ||
| Other Investing Activities | 3.71B | -563M | 0 | 0 | 0 | ||
| Cash from Investing | -102M | -262M | -713M | -490M | -1.57B | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -80.5M | 281K | 0 | 0 | 0 | ||
| Net Borrowings | -530M | -974M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 106M | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -505M | -974M | -22.6M | -5.94M | 964M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -124M | -873M | 165M | -151M | 42.7M | ||
| ||||||