| |||||||||

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 | 297M | 958M | 291M | -232M | 114M | ||
| Depreciation | 123M | 145M | 126M | 128M | 131M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 52.5M | -21.6M | -1.80M | 9.30M | 48.5M | ||
| Change In Working Capital | -20.2M | 17.2M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | -235M | -851M | 0 | 0 | 0 | ||
| Cash From Operations | 217M | 248M | 298M | 264M | 342M | ||
| Capital Expenditures | -1.07B | 1.51B | -260M | -260M | -278M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -553M | 0 | 0 | 0 | ||
| Investments | -20.4M | -1.51B | 0 | 0 | 0 | ||
| Other Investing Activities | -891M | 1.65B | 0 | 0 | 0 | ||
| Cash from Investing | -911M | -410M | -376M | -396M | -420M | ||
| Dividends Paid | -32.1M | -32.7M | -32.9M | -32.9M | -32.9M | ||
| Sale / Purchase of Stock | 18.7M | 9.20M | 0 | 0 | 0 | ||
| Net Borrowings | 6.10M | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -7.30M | -23.5M | 76.5M | 736M | -2.30M | ||
| Foreign Exchange Effect | -5.60M | -6.20M | -500K | 1.60M | -400K | ||
| Net Change in Cash | -707M | -192M | -1.50M | 605M | -80.7M | ||
| ||||||