| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
|
| Net Income | 839M | 659M | 1.26B | 1.42B | 993M | ||
| Depreciation | -1.24B | 2.85B | 0 | 1.50B | -1.50B | ||
| Amortization | -96.0M | 255M | 0 | 125M | -125M | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.42B | -171M | 1.24B | -2.23B | 993M | ||
| Other Non Cash Operating Items | 2.24B | -1.61B | 0 | 166M | 1.59B | ||
| Cash From Operations | 3.07B | 2.07B | 2.50B | 1.07B | 2.01B | ||
| Capital Expenditures | -822M | -1.63B | -932M | -1.12B | -1.54B | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -138M | 1.09B | -6.07B | -11.1B | -944M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -844M | -1.49B | -787M | -1.09B | -1.45B | ||
| Cash from Investing | -982M | -406M | -6.86B | -12.2B | -2.39B | ||
| Dividends Paid | 30.0M | -1.78B | 0 | -2.43B | -132M | ||
| Sale / Purchase of Stock | 1.00M | 45.0M | 40.0M | 15.0M | 4.00M | ||
| Net Borrowings | -1.88B | -105M | 4.43B | 13.5B | 2.24B | ||
| Other Financing Cash Flows | -2.00M | 1.00M | 0 | 1.00M | -2.00M | ||
| Cash From Financing | -1.85B | -1.84B | 4.47B | 11.1B | 2.11B | ||
| Foreign Exchange Effect | 5.00M | 8.00M | 0 | 16.0M | -27.0M | ||
| Net Change in Cash | 242M | -174M | 112M | -36.0M | 1.70B | ||
| ||||||