| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2005 |
30-SEP 2005 |
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
|
| Net Income | 166M | 182M | 181M | 81.0M | 74.0M | ||
| Depreciation | 143M | -143M | 289M | -289M | 153M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -429M | 429M | 103M | -103M | -372M | ||
| Other Non Cash Operating Items | -363M | 363M | -634M | 634M | -230M | ||
| Cash From Operations | -279M | 279M | 618M | -618M | -277M | ||
| Capital Expenditures | -125M | 125M | -274M | 274M | -120M | ||
| Sale of Assets | 184M | -184M | 215M | -215M | 11.0M | ||
| Acquisitions | -7.00M | 7.00M | -40.0M | 40.0M | -24.0M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -154M | 154M | -357M | 357M | -152M | ||
| Cash from Investing | 23.0M | -23.0M | -182M | 182M | -165M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 74.0M | -74.0M | -422M | 422M | 288M | ||
| Other Financing Cash Flows | 5.00M | -5.00M | 37.0M | -37.0M | -85.0M | ||
| Cash From Financing | 79.0M | -79.0M | -385M | 385M | 203M | ||
| Foreign Exchange Effect | 14.0M | -14.0M | 31.0M | -31.0M | -18.0M | ||
| Net Change in Cash | -163M | 163M | 81.0M | -81.0M | -257M | ||
| ||||||