| |||||||||

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 | 520M | 452M | 177M | 247M | 303M | ||
| Depreciation | 204M | 209M | 209M | 209M | 212M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 118M | 109M | 16.0M | 59.0M | 98.0M | ||
| Change In Working Capital | 177M | -67.0M | -30.0M | 0 | 0 | ||
| Other Non Cash Operating Items | -2.00M | -63.0M | -18.0M | 0 | 0 | ||
| Cash From Operations | 1.02B | 640M | 354M | 289M | 732M | ||
| Capital Expenditures | -428M | -454M | -243M | -323M | -353M | ||
| Sale of Assets | 8.00M | 35.0M | 1.00M | 26.0M | 34.0M | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 34.0M | 0 | 0 | 0 | ||
| Other Investing Activities | -425M | -487M | -245M | 0 | 0 | ||
| Cash from Investing | -417M | -418M | -244M | -405M | -318M | ||
| Dividends Paid | -120M | -118M | -125M | -125M | -124M | ||
| Sale / Purchase of Stock | -358M | -224M | 6.00M | 0 | 0 | ||
| Net Borrowings | -19.0M | 181M | 275M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -497M | -161M | 156M | -46.0M | -137M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 103M | 61.0M | 266M | -162M | 277M | ||
| ||||||