CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

Total

attribu-

Accum-

table

Number of

Share

Share

Other

ulated

to equity

Minority

Total

ordinary

capital

Premium

Reserves

profits

share

interest

equity

Shares

US$000

US$000

US$000

US$000

holders

US$000

US$000

Balance –
31 Dec 2006

68 763 561

3 440

213 653

(59 430)

178 400

336 063

4 707

340 770

Net income

-

-

-

-

28 656

28 656

2 480

31 136

Movement on cash flow hedges –

   Transfer to income statement

-

-

-

21 486

-

21 486

-

21 486

   Fair value movement on financial instruments

-

-

-

(24 186)

-

(24 186)

-

(24 186)

Total recognised income/(loss)

-

-

-

(2 700)

28 656

25 956

2 480

28 436

Share-based payments

-

-

-

1 618

-

1 618

-

1 618

Share options exercised

538 667

27

4 297

-

-

4 324

-

4 324

Exercise of options previously expensed under IFRS 2

-

-

1 280

(1 280)

-

-

-

-

Shares vested#

10 102

-

170

(170)

-

-

-

-

Dividend relating to 2006

-

-

-

-

(6 874)

(6 874)

-

(6 874)

Balance –
30 Sep 2007

69 312 330

3 467

219 400

(61 962)

200 182

361 087

7 187

368 274

Balance –
31 Dec 2007

76 140 330

3 809

450 814

(69 391)

213 567

598 799

8 294

607 093

Net income

-

-

-

-

32 447

32 447

5 260

37 707

Movement on cash flow hedges –

   Transfer to income statement

-

-

-

27 266

-

27 266

-

27 266

   Fair value movement on financial instruments

-

-

-

(7 040)

-

(7 040)

-

(7 040)

Total recognised income/(loss)

-

-

-

20 226

-

20 226

-

20 226

Share-based payments

-

-

-

4 877

-

4 877

-

4 877

Share options exercised

261 500

13

2 433

-

-

2 446

-

2 446

Exercise of options previously expensed under IFRS 2

-

-

793

(793)

-

-

-

-

Shares vested#

6 594

-

160

(160)

-

-

-

-

Dividend relating to 2007

-

-

-

-

(9 154)

(9 154)

-

(9 154)

Balance –
30 Sep 2008

76 408 424

3 822

454 200

(45 241)

236 860

649 641

13 554

663 195