| |||||||||

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 | 656M | 235M | 444M | 311M | 488M | ||
| Depreciation | 164M | 194M | 236M | 231M | 255M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -161M | 142M | 19.0M | 120M | 70.0M | ||
| Change In Working Capital | 467M | 46.0M | 927M | 0 | 0 | ||
| Other Non Cash Operating Items | -158M | 137M | -237M | 0 | 0 | ||
| Cash From Operations | 968M | 753M | 1.39B | -600M | 552M | ||
| Capital Expenditures | -498M | -534M | -402M | -414M | -416M | ||
| Sale of Assets | 1.00M | 83.0M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | -11.0M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 242M | -399M | -165M | 0 | 0 | ||
| Cash from Investing | 243M | -316M | -165M | -45.0M | -209M | ||
| Dividends Paid | -164M | -163M | -168M | -168M | -169M | ||
| Sale / Purchase of Stock | -92.0M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -719M | -176M | -143M | 0 | 0 | ||
| Other Financing Cash Flows | -91.0M | -6.00M | -2.00M | 0 | 0 | ||
| Cash From Financing | -1.07B | -345M | -313M | -194M | -606M | ||
| Foreign Exchange Effect | -1.00M | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 144M | 92.0M | 911M | -839M | -263M | ||
| ||||||