| |||||||||

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 | 724M | -789M | -694M | -39.0M | 78.0M | ||
| Depreciation | 181M | 193M | 159M | 137M | 144M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 326M | -411M | -403M | -17.0M | -28.0M | ||
| Change In Working Capital | 55.0M | -11.0M | 2.00M | 0 | 0 | ||
| Other Non Cash Operating Items | -836M | 1.25B | 1.28B | 0 | 0 | ||
| Cash From Operations | 450M | 232M | 349M | 363M | 505M | ||
| Capital Expenditures | -462M | -528M | -414M | -376M | -271M | ||
| Sale of Assets | 2.00M | 7.00M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 70.0M | 7.00M | 0 | 0 | ||
| Other Investing Activities | -462M | -598M | -414M | 0 | 0 | ||
| Cash from Investing | -460M | -521M | -407M | -369M | -267M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 2.00M | -1.00M | 0 | 0 | ||
| Net Borrowings | 17.0M | 276M | 73.0M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 17.0M | 278M | 72.0M | 6.00M | -180M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 7.00M | -11.0M | 14.0M | 0 | 58.0M | ||
| ||||||