| |||||||||

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 | 649M | 204M | 51.0M | -21.0M | -312M | ||
| Depreciation | 129M | 134M | 125M | 144M | 124M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 206M | -56.0M | 38.0M | -18.0M | -234M | ||
| Change In Working Capital | -396M | -514M | -400M | 0 | 0 | ||
| Other Non Cash Operating Items | 97.0M | 330M | 83.0M | 0 | 0 | ||
| Cash From Operations | 585M | 98.0M | -103M | 12.0M | 84.0M | ||
| Capital Expenditures | -331M | -394M | -227M | -230M | -236M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 15.0M | -200M | 2.00M | -2.00M | -50.0M | ||
| Investments | 0 | 21.0M | 0 | 0 | 0 | ||
| Other Investing Activities | -338M | -381M | -225M | 0 | 0 | ||
| Cash from Investing | -323M | -560M | -223M | -48.0M | -155M | ||
| Dividends Paid | -35.0M | 102M | -54.0M | -60.0M | -60.0M | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -92.0M | 222M | 347M | 0 | 0 | ||
| Other Financing Cash Flows | -22.0M | 51.0M | -1.00M | 0 | 0 | ||
| Cash From Financing | -149M | 375M | 292M | -103M | 182M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 113M | -87.0M | -34.0M | -139M | 111M | ||
| ||||||