| |||||||||

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 | 163M | 44.0M | 73.0M | 86.0M | 87.0M | ||
| Depreciation | 157M | 130M | 115M | 143M | 130M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -116M | 116M | 0 | 0 | 0 | ||
| Change In Working Capital | -235M | 12.0M | -367M | 0 | 0 | ||
| Other Non Cash Operating Items | -10.0M | 31.0M | -93.0M | 0 | 0 | ||
| Cash From Operations | -41.0M | 333M | -272M | 268M | 656M | ||
| Capital Expenditures | -147M | -169M | -112M | -117M | -119M | ||
| Sale of Assets | 21.0M | 84.0M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -147M | -174M | -99.0M | 0 | 0 | ||
| Cash from Investing | -126M | -90.0M | -99.0M | -106M | -89.0M | ||
| Dividends Paid | -33.0M | -30.0M | -32.0M | -31.0M | -33.0M | ||
| Sale / Purchase of Stock | -82.0M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 304M | -518M | 457M | 0 | 0 | ||
| Other Financing Cash Flows | -3.00M | 82.0M | -5.00M | 0 | 0 | ||
| Cash From Financing | 186M | -466M | 420M | -129M | -107M | ||
| Foreign Exchange Effect | -55.0M | -56.0M | -2.00M | 21.0M | 18.0M | ||
| Net Change in Cash | -36.0M | -279M | 47.0M | 54.0M | 478M | ||
| ||||||