| |||||||||

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 | 363M | 332M | 212M | 407M | 366M | ||
| Depreciation | 594M | 645M | 630M | 659M | 643M | ||
| Amortization | -25.0M | -29.0M | 18.0M | 0 | 0 | ||
| Deferred Taxes | -23.0M | 6.00M | 50.0M | 19.0M | 242M | ||
| Change In Working Capital | -86.0M | 113M | 57.0M | 0 | 0 | ||
| Other Non Cash Operating Items | 45.0M | 22.0M | 29.0M | 0 | 0 | ||
| Cash From Operations | 868M | 1.09B | 996M | 1.04B | 1.16B | ||
| Capital Expenditures | -536M | -657M | -539M | -494M | -515M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -204M | -3.00M | -9.00M | -18.0M | ||
| Investments | -99.0M | 203M | 0 | 0 | 0 | ||
| Other Investing Activities | -535M | -649M | -539M | 0 | 0 | ||
| Cash from Investing | -634M | -650M | -542M | -493M | -532M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -1.04B | -1.38B | -317M | 0 | 0 | ||
| Net Borrowings | -47.0M | -43.0M | -46.0M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 9.00M | 0 | 0 | ||
| Cash From Financing | -1.08B | -1.42B | -354M | -384M | 395M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -849M | -983M | 100M | 167M | 1.02B | ||
| ||||||