| |||||||||

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 | 176M | 105M | 176M | 94.0M | 132M | ||
| Depreciation | 35.0M | 33.0M | 40.0M | 48.0M | 49.0M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -78.0M | 23.0M | -44.0M | 1.00M | -238M | ||
| Other Non Cash Operating Items | -54.0M | 19.0M | -56.0M | 22.0M | 21.0M | ||
| Cash From Operations | 83.0M | 179M | 116M | 164M | -35.0M | ||
| Capital Expenditures | -41.0M | -40.0M | -58.0M | -43.0M | -57.0M | ||
| Sale of Assets | 1.00M | 2.00M | 4.00M | 8.00M | 4.00M | ||
| Acquisitions | 0 | -11.0M | -337M | 3.00M | -14.0M | ||
| Investments | 0 | 0 | -33.0M | 4.00M | 0 | ||
| Other Investing Activities | 47.0M | -27.0M | 33.0M | -43.0M | -57.0M | ||
| Cash from Investing | 48.0M | -36.0M | -333M | -28.0M | -67.0M | ||
| Dividends Paid | -253M | 2.00M | -10.0M | 0 | -287M | ||
| Sale / Purchase of Stock | 0 | 0 | -14.0M | 0 | 0 | ||
| Net Borrowings | -13.0M | -5.00M | 64.0M | 0 | 0 | ||
| Other Financing Cash Flows | 8.00M | 1.00M | 0 | -114M | 172M | ||
| Cash From Financing | -258M | -2.00M | 40.0M | -114M | -115M | ||
| Foreign Exchange Effect | -6.00M | 0 | 0 | 1.00M | 4.00M | ||
| Net Change in Cash | -132M | 141M | -176M | 24.0M | -213M | ||
| ||||||