| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Net Income | 96.1M | 38.5M | 34.7M | 33.2M | 28.9M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -6.22M | -11.9M | 4.14M | -3.65M | 473K | ||
| Other Non Cash Operating Items | 19.7M | 11.5M | 23.6M | 19.0M | 30.7M | ||
| Cash From Operations | 44.4M | 38.2M | 62.4M | 48.6M | 60.1M | ||
| Capital Expenditures | 89.7M | -24.7M | -2.08M | -6.47M | -92.1M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -187M | -7.92M | -9.06M | -53.7M | -74.7M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 155M | -619K | -21.9M | -11.3M | 24.5M | ||
| Cash from Investing | -31.9M | -8.54M | -31.0M | -65.0M | -50.2M | ||
| Dividends Paid | -39.0M | -37.9M | -38.0M | -38.0M | -37.5M | ||
| Sale / Purchase of Stock | 3.12M | 2.73M | 4.49M | -49.3M | 199K | ||
| Net Borrowings | 15.2M | 7.60M | 2.04M | 108M | 20.6M | ||
| Other Financing Cash Flows | 11.5M | -786K | -1.31M | 921K | 163K | ||
| Cash From Financing | -9.21M | -28.3M | -32.8M | 22.0M | -16.6M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 3.26M | 1.29M | -1.37M | 5.54M | -6.76M | ||
| ||||||