| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | 126M | 50.0M | 18.0M | 98.0M | -184M | ||
| Depreciation | 69.0M | 70.0M | 67.0M | 68.0M | 20.0M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -101M | -25.0M | -29.0M | 6.00M | -53.0M | ||
| Change In Working Capital | 56.0M | -139M | -89.0M | -29.0M | 398M | ||
| Other Non Cash Operating Items | 55.0M | 32.0M | 87.0M | -20.0M | -100M | ||
| Cash From Operations | 205M | -12.0M | 54.0M | 123M | 59.0M | ||
| Capital Expenditures | -90.0M | -35.0M | -44.0M | -37.0M | -21.0M | ||
| Sale of Assets | 4.00M | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -2.00M | 2.00M | 0 | 0 | ||
| Other Investing Activities | -93.0M | -35.0M | -54.0M | -67.0M | -17.0M | ||
| Cash from Investing | -89.0M | -37.0M | -52.0M | -67.0M | -17.0M | ||
| Dividends Paid | -8.00M | -8.00M | -9.00M | -7.00M | -2.00M | ||
| Sale / Purchase of Stock | -3.00M | 2.00M | 0 | 1.00M | -1.00M | ||
| Net Borrowings | -108M | -4.00M | 15.0M | -41.0M | -45.0M | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 1.00M | ||
| Cash From Financing | -119M | -10.0M | 6.00M | -47.0M | -47.0M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 11.0M | ||
| Net Change in Cash | -3.00M | -59.0M | 8.00M | 9.00M | 6.00M | ||
| ||||||