| |||||||||

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 | 179M | 285M | 285M | 115M | -190M | ||
| Depreciation | -950M | 2.27B | 486M | 507M | 758M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 30.0M | 88.2M | 0 | 0 | 0 | ||
| Change In Working Capital | 300M | -853M | 171M | -539M | -560M | ||
| Other Non Cash Operating Items | -133M | 434M | -129M | 329M | -30.0M | ||
| Cash From Operations | -1.32B | 2.98B | 829M | 423M | 65.0M | ||
| Capital Expenditures | 783M | -1.87B | -431M | -446M | -523M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | -990M | 0 | 0 | -46.0M | ||
| Investments | 369M | -883M | -2.00M | 0 | -23.0M | ||
| Other Investing Activities | 621M | -724M | -379M | -436M | -212M | ||
| Cash from Investing | 990M | -2.60B | -381M | -436M | -281M | ||
| Dividends Paid | 56.0M | -153M | -83.0M | 0 | -111M | ||
| Sale / Purchase of Stock | 1.00M | -342M | 0 | 0 | -385M | ||
| Net Borrowings | 162M | -181M | -224M | -213M | 106M | ||
| Other Financing Cash Flows | 18.0M | -46.6M | -33.0M | 0 | -35.0M | ||
| Cash From Financing | 237M | -723M | -340M | -213M | -425M | ||
| Foreign Exchange Effect | 3.00M | -199M | 107M | -102M | -247M | ||
| Net Change in Cash | -85.0M | -538M | 215M | -329M | -887M | ||
| ||||||