| |||||||||

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 | 427M | 421M | 460M | 501M | 490M | ||
| Depreciation | 99.0M | 102M | 97.0M | 97.0M | 101M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -17.0M | 522M | 71.0M | 69.0M | 91.0M | ||
| Change In Working Capital | 232M | -107M | -442M | 0 | 0 | ||
| Other Non Cash Operating Items | 12.0M | -494M | 219M | 0 | 0 | ||
| Cash From Operations | 753M | 444M | 405M | 509M | 742M | ||
| Capital Expenditures | -96.0M | -153M | -46.0M | -69.0M | -23.0M | ||
| Sale of Assets | 7.00M | 7.00M | 0 | 1.00M | 0 | ||
| Acquisitions | -20.0M | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -96.0M | -161M | -46.0M | 0 | 0 | ||
| Cash from Investing | -109M | -154M | -46.0M | -78.0M | -72.0M | ||
| Dividends Paid | -117M | -116M | -112M | -122M | -121M | ||
| Sale / Purchase of Stock | -228M | -679M | -297M | 0 | 0 | ||
| Net Borrowings | -96.0M | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 4.00M | 3.00M | 1.00M | 0 | 0 | ||
| Cash From Financing | -437M | -792M | -408M | -442M | -427M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 207M | -502M | -49.0M | -11.0M | 243M | ||
| ||||||