| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | -468M | -358M | -276M | -322M | 0 | ||
| Depreciation | 329M | 321M | 328M | 332M | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 37.0M | 57.0M | 57.0M | 55.0M | 0 | ||
| Change In Working Capital | -101M | 121M | -142M | 154M | 0 | ||
| Other Non Cash Operating Items | 203M | 63.0M | -3.00M | 23.0M | 0 | ||
| Cash From Operations | 0 | 204M | -36.0M | 242M | 0 | ||
| Capital Expenditures | -354M | -334M | -316M | -288M | 0 | ||
| Sale of Assets | 67.0M | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -74.0M | 74.0M | 0 | 0 | ||
| Other Investing Activities | -270M | -362M | -340M | -278M | 0 | ||
| Cash from Investing | -203M | -436M | -266M | -278M | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 229M | 663M | -93.0M | 547M | 0 | ||
| Other Financing Cash Flows | -10.0M | -39.0M | -9.00M | -5.00M | 0 | ||
| Cash From Financing | 219M | 624M | -102M | 542M | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 16.0M | 392M | -404M | 506M | 0 | ||
| ||||||