| |||||||||

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 | 304M | 517M | 244M | 392M | 321M | ||
| Depreciation | 467M | 526M | 463M | 481M | 511M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 136M | 108M | 235M | 142M | -76.0M | ||
| Change In Working Capital | -557M | -298M | 22.0M | 0 | 0 | ||
| Other Non Cash Operating Items | -409M | -286M | -74.0M | 0 | 0 | ||
| Cash From Operations | -59.0M | 567M | 890M | 864M | 1.05B | ||
| Capital Expenditures | -979M | -937M | -1.08B | -998M | -945M | ||
| Sale of Assets | 9.00M | -21.0M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.05B | -856M | -1.09B | 0 | 0 | ||
| Cash from Investing | -1.04B | -877M | -1.09B | -995M | -237M | ||
| Dividends Paid | -139M | -140M | -138M | -148M | -149M | ||
| Sale / Purchase of Stock | 68.0M | 75.0M | 96.0M | 0 | 0 | ||
| Net Borrowings | 921M | 347M | 291M | 0 | 0 | ||
| Other Financing Cash Flows | 202M | -4.00M | -1.00M | 0 | 0 | ||
| Cash From Financing | 1.05B | 278M | 248M | 198M | -454M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -46.0M | -32.0M | 52.0M | 67.0M | 362M | ||
| ||||||