| |||||||||

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 | 833M | -149M | 110M | 19.5M | 114M | ||
| Depreciation | -686M | 1.66B | -1.66B | 729M | -729M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 61.0M | 493M | -493M | -280M | 280M | ||
| Change In Working Capital | -806M | 436M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 1.45B | -1.73B | 0 | 0 | 0 | ||
| Cash From Operations | 809M | 487M | -2.96B | 170M | 469M | ||
| Capital Expenditures | -620M | -506M | 1.33B | -773M | -524M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -454M | -572M | 0 | 0 | 0 | ||
| Cash from Investing | -454M | -572M | 1.21B | -804M | -634M | ||
| Dividends Paid | -23.0M | -27.8M | 65.9M | -28.5M | -30.6M | ||
| Sale / Purchase of Stock | -276M | 11.3M | 0 | 0 | 0 | ||
| Net Borrowings | 970M | -724M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 8.00M | 642M | 0 | 0 | 0 | ||
| Cash From Financing | 679M | -98.8M | 541M | 671M | 233M | ||
| Foreign Exchange Effect | 37.0M | 192M | -227M | -103M | -142M | ||
| Net Change in Cash | 1.07B | 9.01M | -1.44B | -66.3M | -73.0M | ||
| ||||||