| |||||||||

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 | 54.0M | -16.0M | -79.0M | 125M | 128M | ||
| Depreciation | 122M | 111M | 111M | 112M | 113M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -33.0M | -47.0M | -12.0M | 9.00M | 52.0M | ||
| Change In Working Capital | -74.0M | 166M | 40.0M | 0 | 0 | ||
| Other Non Cash Operating Items | -30.0M | -32.0M | 31.0M | 0 | 0 | ||
| Cash From Operations | 39.0M | 182M | 91.0M | 175M | 280M | ||
| Capital Expenditures | -67.0M | -81.0M | -45.0M | -47.0M | -48.0M | ||
| Sale of Assets | -45.0M | 0 | 0 | 0 | 0 | ||
| Acquisitions | -12.0M | -12.0M | 0 | 0 | -15.0M | ||
| Investments | -6.00M | 6.00M | 0 | 0 | 0 | ||
| Other Investing Activities | 444M | -70.0M | -43.0M | 0 | 0 | ||
| Cash from Investing | 381M | -76.0M | -43.0M | -64.0M | -30.0M | ||
| Dividends Paid | -39.0M | -40.0M | -39.0M | -40.0M | -39.0M | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -244M | 5.00M | -26.0M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | -8.00M | -3.00M | 0 | 0 | ||
| Cash From Financing | -283M | -43.0M | -68.0M | -40.0M | -127M | ||
| Foreign Exchange Effect | -46.0M | -36.0M | -10.0M | 33.0M | 19.0M | ||
| Net Change in Cash | 91.0M | 27.0M | -30.0M | 104M | 142M | ||
| ||||||