| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Net Income | 11.9M | 9.10M | 13.6M | 13.6M | 20.9M | ||
| Depreciation | 4.75M | 6.90M | 8.19M | 7.86M | 11.4M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 1.80M | ||
| Change In Working Capital | 76.5M | -32.0M | -1.63M | -981K | 46.7M | ||
| Other Non Cash Operating Items | -48.6M | 2.30M | -1.41M | 2.28M | 1.39M | ||
| Cash From Operations | 40.6M | -13.6M | 21.0M | 22.5M | 84.1M | ||
| Capital Expenditures | -6.13M | -4.80M | -6.33M | -4.47M | -9.87M | ||
| Sale of Assets | 3.23M | 0 | 0 | 0 | 1.15M | ||
| Acquisitions | 88.1M | -4.80M | -4.92M | -9.30M | 19.0M | ||
| Investments | 0 | 0 | 0 | 0 | -66.6M | ||
| Other Investing Activities | -86.5M | -7.40M | -5.51M | -5.85M | -6.70M | ||
| Cash from Investing | 4.79M | -12.2M | -10.4M | -15.1M | -53.1M | ||
| Dividends Paid | -12.8M | 0 | 0 | 0 | -17.9M | ||
| Sale / Purchase of Stock | -4.60M | 0 | 0 | 0 | -17.1M | ||
| Net Borrowings | 66.1M | 0 | 0 | 0 | 48.9M | ||
| Other Financing Cash Flows | -111M | 6.20M | -1.08M | -16.9M | 14.7M | ||
| Cash From Financing | -62.5M | 6.20M | -1.08M | -16.9M | 28.5M | ||
| Foreign Exchange Effect | 2.28M | 2.20M | -2.20M | 0 | -3.38M | ||
| Net Change in Cash | -14.8M | -17.4M | 7.30M | -9.55M | 56.1M | ||
| ||||||