| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
|
| Net Income | 102M | 110M | 112M | 129M | 132M | ||
| Depreciation | 9.80M | 11.0M | 11.1M | -30.0M | 15.3M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -4.40M | -3.60M | -3.60M | 11.3M | -7.50M | ||
| Change In Working Capital | -20.2M | -29.1M | -17.8M | 60.0M | 18.9M | ||
| Other Non Cash Operating Items | 6.50M | 6.10M | 4.70M | 19.1M | 42.6M | ||
| Cash From Operations | 93.6M | 94.1M | 107M | -214M | 185M | ||
| Capital Expenditures | -20.5M | -22.6M | -32.0M | 65.9M | -46.1M | ||
| Sale of Assets | 300K | -600K | 900K | -800K | 200K | ||
| Acquisitions | -41.7M | 37.0M | -51.6M | 41.4M | -600K | ||
| Investments | 0 | 0 | 0 | -200K | 0 | ||
| Other Investing Activities | -20.5M | -71.2M | 16.6M | 69.7M | -49.9M | ||
| Cash from Investing | -61.9M | -34.8M | -34.1M | 110M | -50.3M | ||
| Dividends Paid | -48.4M | -19.9M | 0 | 68.3M | -44.9M | ||
| Sale / Purchase of Stock | -10.7M | 17.8M | -5.80M | 5.70M | 6.50M | ||
| Net Borrowings | 1.40M | -700K | 5.80M | -15.9M | 9.90M | ||
| Other Financing Cash Flows | 0 | -14.1M | 13.0M | -1.50M | 1.50M | ||
| Cash From Financing | -57.7M | -16.9M | 13.0M | 56.6M | -27.0M | ||
| Foreign Exchange Effect | 2.80M | 1.30M | -3.10M | -30.6M | -25.8M | ||
| Net Change in Cash | -23.2M | 43.7M | 82.5M | -77.4M | 82.0M | ||
| ||||||