| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
31-DEC 2008 |
30-JUN 2009 |
|
| Net Income | 262M | 235M | 208M | 0 | 0 | ||
| Depreciation | 251M | -251M | 137M | 0 | 160M | ||
| Amortization | 116M | -116M | 70.6M | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 50.4M | -50.4M | -1.14B | 0 | 0 | ||
| Other Non Cash Operating Items | 330M | -330M | 131M | 0 | 0 | ||
| Cash From Operations | 1.77B | -1.77B | -330M | 0 | -315M | ||
| Capital Expenditures | -339M | 339M | -148M | 0 | -213M | ||
| Sale of Assets | 16.5M | -16.5M | 13.4M | 0 | 3.46M | ||
| Acquisitions | -1.34B | 1.34B | -351M | 0 | -153M | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -339M | 339M | -148M | 0 | 0 | ||
| Cash from Investing | -1.66B | 1.66B | -485M | 0 | -362M | ||
| Dividends Paid | -276M | 276M | -52.6M | 0 | -51.5M | ||
| Sale / Purchase of Stock | -756M | 756M | -212M | 0 | 0 | ||
| Net Borrowings | 990M | -990M | 158M | 0 | 0 | ||
| Other Financing Cash Flows | -93.7M | 93.7M | -8.57M | 0 | 0 | ||
| Cash From Financing | -135M | 135M | -115M | 0 | 64.6M | ||
| Foreign Exchange Effect | 237M | -237M | 69.2M | 0 | -375M | ||
| Net Change in Cash | 209M | -209M | -860M | 0 | -988M | ||
| ||||||