| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2005 |
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
|
| Net Income | 4.56M | 4.53M | 4.67M | 4.51M | 3.80M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 299K | -1.83M | -327K | 536K | 265K | ||
| Other Non Cash Operating Items | 1.67M | 1.67M | 1.78M | 1.76M | 1.48M | ||
| Cash From Operations | 6.53M | 4.38M | 6.12M | 6.81M | 5.54M | ||
| Capital Expenditures | -1.20M | -7.55M | 0 | -27.1M | -3.01M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | -22.6M | 22.6M | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.20M | -7.55M | 0 | -27.1M | -3.16M | ||
| Cash from Investing | -1.20M | -7.55M | -22.6M | -4.43M | -3.16M | ||
| Dividends Paid | -4.95M | -4.95M | -5.06M | -5.07M | -5.07M | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 0 | 4.50M | 21.3M | -21.3M | 26.8M | ||
| Other Financing Cash Flows | 0 | -7K | 0 | 24.8M | -24.8M | ||
| Cash From Financing | -4.95M | -460K | 16.2M | -1.56M | -3.06M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 373K | -3.63M | -265K | 812K | -687K | ||
| ||||||