| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
30-NOV 2008 |
28-FEB 2009 |
31-MAY 2009 |
31-AUG 2009 |
|
| Net Income | 1.77M | -5.96M | 13.2M | 13.4M | 12.9M | ||
| Depreciation | 7.88M | -16.1M | 8.49M | 8.13M | 8.87M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 1.39M | -11.5M | 7.40M | -819K | 3.29M | ||
| Change In Working Capital | -5.70M | -19.7M | -12.8M | 0 | 0 | ||
| Other Non Cash Operating Items | 1.67M | 10.2M | 3.29M | 0 | 0 | ||
| Cash From Operations | 6.68M | -41.5M | 19.7M | 28.9M | 21.3M | ||
| Capital Expenditures | -4.07M | 11.8M | -6.92M | -7.95M | -4.59M | ||
| Sale of Assets | 0 | 6.45M | 0 | 0 | 0 | ||
| Acquisitions | 10.5M | -265M | 0 | 8.00M | 0 | ||
| Investments | 0 | -38K | -815K | 0 | 0 | ||
| Other Investing Activities | 2.80M | 1.18M | -5.42M | 0 | 0 | ||
| Cash from Investing | 13.3M | -258M | -6.24M | 5.45M | -4.40M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 396K | -1.69M | -6.24M | 0 | 0 | ||
| Net Borrowings | 0 | -6.28M | -11.9M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 348M | 5.71M | 0 | 0 | ||
| Cash From Financing | 396K | 340M | -12.5M | -33.0M | -3.18M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 20.3M | 41.2M | 969K | 1.30M | 13.7M | ||
| ||||||