| |||||||||

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 | 775M | -74.0M | -17.0M | 100M | 341M | ||
| Depreciation | 497M | 598M | 486M | 558M | 626M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 130M | -75.0M | -57.0M | -247M | -20.0M | ||
| Change In Working Capital | -211M | -97.0M | 80.0M | 0 | 0 | ||
| Other Non Cash Operating Items | 14.0M | 143M | 133M | 0 | 0 | ||
| Cash From Operations | 1.21B | 495M | 625M | 616M | 534M | ||
| Capital Expenditures | -1.28B | -1.16B | -704M | -685M | -604M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.27B | -1.21B | -690M | 0 | 0 | ||
| Cash from Investing | -1.27B | -1.21B | -690M | -667M | -610M | ||
| Dividends Paid | -33.0M | 0 | -65.0M | -34.0M | -32.0M | ||
| Sale / Purchase of Stock | 8.00M | 229M | 0 | 0 | 0 | ||
| Net Borrowings | -13.0M | 16.0M | 373M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 6.00M | 0 | 0 | ||
| Cash From Financing | -38.0M | 245M | 314M | -43.0M | -30.0M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -99.0M | -472M | 249M | -94.0M | -106M | ||
| ||||||