| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
|
| Net Income | 67.7M | 40.6M | 47.4M | 59.0M | 45.6M | ||
| Depreciation | 122M | 140M | 138M | 145M | 141M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 23.6M | 4.96M | 25.5M | 26.9M | -282K | ||
| Change In Working Capital | -48.6M | -11.7M | -29.6M | 56.4M | -52.8M | ||
| Other Non Cash Operating Items | 6.39M | 3.82M | 22.5M | -19.0M | 7.90M | ||
| Cash From Operations | 171M | 178M | 204M | 268M | 142M | ||
| Capital Expenditures | -45.1M | -66.7M | -90.9M | -113M | -48.0M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -650M | -8.10M | -3.47M | -64.5M | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -44.5M | -63.4M | -90.3M | -111M | -47.3M | ||
| Cash from Investing | -694M | -71.5M | -93.8M | -175M | -47.3M | ||
| Dividends Paid | -85.5M | -85.4M | -83.2M | -81.9M | -82.1M | ||
| Sale / Purchase of Stock | -6.90M | -52.4M | -147M | -30.4M | -24.2M | ||
| Net Borrowings | 622M | -587M | -51.1M | -604K | 5.67M | ||
| Other Financing Cash Flows | -10.4M | -1.82M | 120K | -1.02M | 7.62M | ||
| Cash From Financing | 519M | -726M | -281M | -114M | -93.0M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -3.38M | -620M | -171M | -21.0M | 1.17M | ||
| ||||||