| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2005 |
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
|
| Net Income | 84.0M | 126M | 140M | 61.2M | 53.0M | ||
| Depreciation | 0 | 0 | 112M | -112M | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 0 | 0 | 20.1M | -20.1M | 100M | ||
| Other Non Cash Operating Items | 36.0M | -36.0M | -106M | 106M | 0 | ||
| Cash From Operations | 204M | 0 | 311M | -515M | 206M | ||
| Capital Expenditures | 0 | 0 | -149M | 149M | 0 | ||
| Sale of Assets | 0 | 0 | 7.48M | -7.48M | 0 | ||
| Acquisitions | 0 | 0 | 123M | -123M | 0 | ||
| Investments | 0 | 0 | -35.8M | 35.8M | 0 | ||
| Other Investing Activities | -98.0M | 98.0M | -149M | 149M | -527M | ||
| Cash from Investing | -98.0M | 0 | 43.5M | 54.5M | -527M | ||
| Dividends Paid | 0 | 0 | -54.6M | 54.6M | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 27.1M | -27.1M | 0 | ||
| Net Borrowings | 0 | 0 | 31.4M | -31.4M | 0 | ||
| Other Financing Cash Flows | -29.0M | 29.0M | 94K | -94K | -183M | ||
| Cash From Financing | -29.0M | 0 | 33.0M | -3.99M | -183M | ||
| Foreign Exchange Effect | 0 | 0 | -7.35M | 7.35M | 0 | ||
| Net Change in Cash | 77.0M | 0 | 380M | -457M | -503M | ||
| ||||||