| |||||||||

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 | 16.1M | 16.5M | 11.4M | -93.3M | -1.04B | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -2.97M | 1.71M | 1.09M | -72.0M | -560M | ||
| Change In Working Capital | -3.99M | -18.7M | -23.5M | 160M | -134M | ||
| Other Non Cash Operating Items | -5.08M | 4.55M | 12.7M | 44.9M | 1.76B | ||
| Cash From Operations | -38.2M | 46.3M | 1.62M | 39.3M | 21.5M | ||
| Capital Expenditures | 230K | -2.60M | -401K | -2.36M | -1.60M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 520M | -1.08B | -251M | -287M | -156M | ||
| Other Investing Activities | -604M | 1.28B | 325M | 305M | 283M | ||
| Cash from Investing | -84.0M | 199M | 73.8M | 18.2M | 127M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 759K | 77.3M | 411K | 318K | -12.0M | ||
| Net Borrowings | 72.9M | -129M | -30.7M | -157M | -179M | ||
| Other Financing Cash Flows | 308K | 11.7M | 993K | 2.07M | -3.00M | ||
| Cash From Financing | 74.0M | -39.7M | -29.3M | -155M | -194M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -48.3M | 205M | 46.1M | -97.2M | -45.6M | ||
| ||||||