| |||||||||

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 | 101M | -169M | 93.4M | 69.7M | 35.6M | ||
| Depreciation | 188M | 188M | 183M | 183M | 192M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 18.1M | -140M | 4.93M | 11.3M | 9.70M | ||
| Change In Working Capital | -181M | -106M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 9.97M | 444M | 0 | 0 | 0 | ||
| Cash From Operations | 136M | 217M | 223M | 221M | 356M | ||
| Capital Expenditures | -186M | -639M | -180M | -126M | -160M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 4.93M | 329M | 0 | 50K | 0 | ||
| Investments | 32.4M | -26.1M | 0 | 0 | 0 | ||
| Other Investing Activities | -193M | -632M | 0 | 0 | 0 | ||
| Cash from Investing | -155M | -329M | -205M | -208M | -159M | ||
| Dividends Paid | -11.9M | -28.3M | -13.5M | -13.7M | -13.1M | ||
| Sale / Purchase of Stock | -36.4M | -90.3M | 0 | 0 | 0 | ||
| Net Borrowings | -4.50M | -1.15M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -47.3M | 3.04M | 0 | 0 | 0 | ||
| Cash From Financing | -100M | -117M | -39.2M | -104M | -83.9M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -119M | -229M | -21.0M | -91.5M | 113M | ||
| ||||||