| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
|
| Net Income | 71.1M | 103M | 575M | 96.6M | -25.5M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 5.48M | -8.14M | -142K | 360K | 663K | ||
| Change In Working Capital | 72.8M | -9.18M | 62.3M | -82.6M | -4.14M | ||
| Other Non Cash Operating Items | -19.4M | 328M | 8.50M | -360M | -8.37M | ||
| Cash From Operations | 128M | 214M | 72.0M | -396M | -9.50M | ||
| Capital Expenditures | -70.9M | 96.6M | -16.5M | 29.4M | -13.0M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -170M | 61.7M | -101M | 209M | 0 | ||
| Investments | -89.9M | -197M | 116M | 167M | 1.26M | ||
| Other Investing Activities | 55.9M | -116M | 1.58B | -1.47B | 278M | ||
| Cash from Investing | -204M | -252M | 1.59B | -1.09B | 279M | ||
| Dividends Paid | 0 | 0 | -25.2M | 18.9M | -9.47M | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 91.1M | -11.4M | -9.85M | 424M | 599M | ||
| Other Financing Cash Flows | -16.7M | -17.9M | 3.18M | 14.1M | -598K | ||
| Cash From Financing | 74.4M | -29.3M | -31.9M | 457M | 589M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -1.17M | -66.9M | 1.63B | -1.03B | 858M | ||
| ||||||