| |||||||||

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 | 500K | 322K | 677K | 520K | 365K | ||
| Depreciation | 649K | 644K | 640K | 635K | 622K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 35K | -73K | 0 | 0 | 0 | ||
| Change In Working Capital | 91K | -280K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 373K | 423K | 0 | 0 | 0 | ||
| Cash From Operations | 1.65M | 1.04M | 1.93M | 1.08M | 1.57M | ||
| Capital Expenditures | -146K | -87K | -100K | -93K | -366K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -146K | -87K | 0 | 0 | 0 | ||
| Cash from Investing | -146K | -87K | -100K | -93K | -716K | ||
| Dividends Paid | -360K | -323K | -317K | -316K | -317K | ||
| Sale / Purchase of Stock | -3.22M | -451K | 0 | 0 | 0 | ||
| Net Borrowings | 2.14M | 333K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -23K | 9K | 0 | 0 | 0 | ||
| Cash From Financing | -1.47M | -432K | -1.79M | -1.05M | -1.17M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 36K | 517K | 31K | -64K | -317K | ||
| ||||||