| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
|
| Net Income | 34.0M | 26.5M | 26.5M | 26.5M | 26.5M | ||
| Depreciation | 28.7M | -102M | 0 | 0 | 127M | ||
| Amortization | -3.44M | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -27.4M | 150M | 0 | 0 | -257M | ||
| Other Non Cash Operating Items | 37.6M | -75.8M | 0 | 0 | 95.6M | ||
| Cash From Operations | 69.3M | -102M | 0 | 0 | 71.2M | ||
| Capital Expenditures | -52.2M | 150M | 0 | 0 | -247M | ||
| Sale of Assets | 1.27M | -2.29M | 0 | 0 | 13.1M | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -1.25M | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -59.8M | 182M | 0 | 0 | -263M | ||
| Cash from Investing | -59.8M | 180M | 0 | 0 | -250M | ||
| Dividends Paid | -24.4M | 49.3M | 0 | 0 | -54.0M | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -9.11M | -108M | 0 | 0 | 255M | ||
| Other Financing Cash Flows | 6.97M | 2.92M | 0 | 0 | -15.3M | ||
| Cash From Financing | -26.6M | -55.8M | 0 | 0 | 186M | ||
| Foreign Exchange Effect | 3.11M | 3.83M | 0 | 0 | -13.7M | ||
| Net Change in Cash | -13.9M | 25.3M | 0 | 0 | -6.92M | ||
| ||||||