| |||||||||

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 | 703M | 661M | 362M | 468M | 517M | ||
| Depreciation | 348M | 353M | 345M | 355M | 367M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 165M | 222M | 20.0M | 190M | 104M | ||
| Change In Working Capital | -84.0M | -134M | 12.0M | 0 | 0 | ||
| Other Non Cash Operating Items | 70.0M | -70.0M | -16.0M | 0 | 0 | ||
| Cash From Operations | 1.20B | 1.03B | 723M | 798M | 701M | ||
| Capital Expenditures | -772M | -377M | -113M | -103M | 116M | ||
| Sale of Assets | 28.0M | 20.0M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -555M | -775M | -633M | 0 | 0 | ||
| Cash from Investing | -527M | -755M | -633M | -519M | -589M | ||
| Dividends Paid | -114M | -137M | -136M | -136M | -136M | ||
| Sale / Purchase of Stock | -511M | -195M | 0 | 0 | 0 | ||
| Net Borrowings | 160M | 444M | 262M | 0 | 0 | ||
| Other Financing Cash Flows | 36.0M | 3.00M | 1.00M | 0 | 0 | ||
| Cash From Financing | -429M | 115M | 127M | -89.0M | -333M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 246M | 392M | 217M | 190M | -221M | ||
| ||||||