| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
|
| Net Income | 171M | 190M | 124M | 0 | 69.0M | ||
| Depreciation | 106M | 131M | 128M | 0 | 209M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 45.0M | 31.0M | -5.00M | 0 | -43.0M | ||
| Other Non Cash Operating Items | -164M | -112M | -121M | 0 | 107M | ||
| Cash From Operations | 245M | 286M | 139M | 0 | 342M | ||
| Capital Expenditures | -49.0M | -47.0M | -82.0M | 0 | -85.0M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 9.00M | -1.18B | 0 | 0 | ||
| Investments | 0 | -28.0M | -17.0M | 0 | -20.0M | ||
| Other Investing Activities | -43.0M | -30.0M | -71.0M | 0 | -84.0M | ||
| Cash from Investing | -43.0M | -49.0M | -1.27B | 0 | -104M | ||
| Dividends Paid | -24.0M | -100M | -1.00M | 0 | 0 | ||
| Sale / Purchase of Stock | 10.0M | 5.00M | 6.00M | 0 | 12.0M | ||
| Net Borrowings | -94.0M | 46.0M | 1.66B | 0 | -85.0M | ||
| Other Financing Cash Flows | 6.00M | -62.0M | -44.0M | 0 | -45.0M | ||
| Cash From Financing | -102M | -111M | 1.62B | 0 | -118M | ||
| Foreign Exchange Effect | -3.00M | -21.0M | -17.0M | 0 | 4.00M | ||
| Net Change in Cash | 99.0M | 102M | 473M | 0 | 124M | ||
| ||||||