| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 829K | 24.5M | -13.2M | 1.31M | 6.64M | ||
| Depreciation | 4.55M | 4.76M | 5.10M | 5.49M | 5.52M | ||
| Amortization | -1.19M | -1.02M | -643K | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -12.1M | -37.3M | 11.1M | 0 | 0 | ||
| Other Non Cash Operating Items | 9.75M | 13.0M | 17.6M | 0 | 0 | ||
| Cash From Operations | 1.89M | 3.97M | 20.0M | 19.2M | 29.1M | ||
| Capital Expenditures | -12.1M | -11.9M | -18.7M | -21.9M | -26.6M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | -6.25M | 0 | -1.38M | ||
| Investments | -131M | -186M | -113M | 0 | 0 | ||
| Other Investing Activities | 146M | 132M | 91.4M | 0 | 0 | ||
| Cash from Investing | 14.8M | -54.7M | -27.7M | 36.4M | -42.9M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 3.87M | 3.05M | 891K | 0 | 0 | ||
| Net Borrowings | 3.50M | -6.59M | -1.55M | 0 | 0 | ||
| Other Financing Cash Flows | -5.00M | 5.96M | 4K | 0 | 0 | ||
| Cash From Financing | 2.37M | 2.41M | -653K | -70.1M | 5.52M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 19.0M | -48.3M | -8.32M | -14.5M | -8.27M | ||
| ||||||