| |||||||||

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 | 355M | 192M | 285M | 293M | 318M | ||
| Depreciation | 218M | 206M | 199M | 207M | 217M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 16.0M | -50.0M | 36.0M | -7.00M | -280M | ||
| Change In Working Capital | -73.0M | 141M | -159M | 0 | 0 | ||
| Other Non Cash Operating Items | 114M | 143M | -17.0M | 0 | 0 | ||
| Cash From Operations | 630M | 640M | 349M | 563M | 547M | ||
| Capital Expenditures | -405M | -482M | -293M | -370M | -334M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -81.0M | -25.0M | -2.00M | -9.00M | -117M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -357M | -476M | -288M | 0 | 0 | ||
| Cash from Investing | -438M | -501M | -290M | -371M | -444M | ||
| Dividends Paid | -117M | -115M | -123M | -123M | -122M | ||
| Sale / Purchase of Stock | -537M | -177M | 19.0M | 0 | 0 | ||
| Net Borrowings | 464M | 167M | 71.0M | 0 | 0 | ||
| Other Financing Cash Flows | -1.00M | -3.00M | -3.00M | 0 | 0 | ||
| Cash From Financing | -191M | -128M | -36.0M | -217M | -75.0M | ||
| Foreign Exchange Effect | -4.00M | -3.00M | -1.00M | 4.00M | 4.00M | ||
| Net Change in Cash | -3.00M | 8.00M | 22.0M | -21.0M | 32.0M | ||
| ||||||