| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
31-DEC 2007 |
|
| Net Income | 576M | 418M | 542M | 507M | 2.35B | ||
| Depreciation | 1.13B | -2.58B | 859M | 865M | 910M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 1.00M | -169M | 19.0M | -352M | 944M | ||
| Other Non Cash Operating Items | -171M | 204M | -378M | 153M | -745M | ||
| Cash From Operations | 1.25B | -4.26B | 1.21B | 1.50B | 1.86B | ||
| Capital Expenditures | -763M | 1.81B | -457M | -584M | -1.07B | ||
| Sale of Assets | 30.0M | -74.0M | 111M | 89.0M | -200M | ||
| Acquisitions | -27.0M | 412M | -315M | -444M | -1.71B | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -757M | 1.79B | -458M | -584M | -749M | ||
| Cash from Investing | -754M | 2.13B | -662M | -939M | -2.66B | ||
| Dividends Paid | -51.0M | 1.30B | -873M | -529M | -32.0M | ||
| Sale / Purchase of Stock | -192M | 1.84B | -395M | -983M | -610M | ||
| Net Borrowings | -103M | -1.09B | 355M | 1.01B | 1.94B | ||
| Other Financing Cash Flows | -9.00M | 8.00M | 14.0M | -13.0M | -1.00M | ||
| Cash From Financing | -355M | 2.05B | -899M | -515M | 1.30B | ||
| Foreign Exchange Effect | 0 | 1.00M | 0 | 0 | -1.00M | ||
| Net Change in Cash | 138M | -75.0M | -352M | 46.0M | 500M | ||
| ||||||