| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
|
| Net Income | 274M | 262M | 350M | 317M | 3.01B | ||
| Depreciation | 292M | 291M | 325M | -924M | 193M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 107M | -110M | -311M | 145M | 98.0M | ||
| Other Non Cash Operating Items | 69.0M | 30.0M | 1.19B | -392M | -2.51B | ||
| Cash From Operations | 986M | 548M | 1.00B | -2.06B | 803M | ||
| Capital Expenditures | -363M | -318M | -427M | 1.07B | 379M | ||
| Sale of Assets | 36.0M | -286M | 300M | -300M | 0 | ||
| Acquisitions | -4.00M | -17.0M | -221M | 160M | -23.0M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -282M | 41.0M | -625M | 838M | 6.93B | ||
| Cash from Investing | -250M | -262M | -546M | 698M | 6.91B | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1.00M | 2.00M | -3.00M | 0 | 34.0M | ||
| Net Borrowings | -464M | -62.0M | -305M | 783M | -79.0M | ||
| Other Financing Cash Flows | -233M | -128M | -212M | 561M | -253M | ||
| Cash From Financing | -696M | -188M | -520M | 1.34B | -298M | ||
| Foreign Exchange Effect | -35.0M | 5.00M | -67.0M | 148M | -39.0M | ||
| Net Change in Cash | 5.00M | 103M | -130M | 133M | 7.38B | ||
| ||||||