| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
30-SEP 2007 |
|
| Net Income | 188M | 267M | 175M | -268M | 171M | ||
| Depreciation | 0 | 1.50B | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 12.0M | 118M | -194M | -86.0M | -107M | ||
| Other Non Cash Operating Items | 261M | -1.30B | 269M | 633M | 229M | ||
| Cash From Operations | 459M | 589M | 250M | 281M | 287M | ||
| Capital Expenditures | -211M | -242M | -268M | -218M | -256M | ||
| Sale of Assets | 0 | 143M | 0 | 0 | 0 | ||
| Acquisitions | -11.0M | 310M | -3.00M | -12.0M | -4.00M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | 90.0M | -625M | -240M | 1.00M | -237M | ||
| Cash from Investing | 79.0M | -172M | -243M | -11.0M | -241M | ||
| Dividends Paid | 4.00M | -20.0M | 0 | -531M | -29.0M | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 141M | -234M | ||
| Net Borrowings | -406M | -119M | -4.00M | -11.0M | 235M | ||
| Other Financing Cash Flows | -142M | -213M | 0 | 0 | 0 | ||
| Cash From Financing | -544M | -352M | -4.00M | -401M | -28.0M | ||
| Foreign Exchange Effect | 2.00M | -2.00M | 0 | 0 | -1.00M | ||
| Net Change in Cash | -3.00M | 62.0M | 3.00M | -132M | 18.0M | ||
| ||||||