| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
31-DEC 2008 |
30-JUN 2009 |
|
| Net Income | -42.5M | -15.1M | -15.5M | 0 | 0 | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -131M | 131M | 189M | 0 | 0 | ||
| Other Non Cash Operating Items | 463M | -463M | 0 | 0 | 0 | ||
| Cash From Operations | 369M | -369M | 158M | 0 | -82.5M | ||
| Capital Expenditures | -730M | 730M | 0 | 0 | 0 | ||
| Sale of Assets | 9.68M | -9.68M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 47.7M | -47.7M | 0 | 0 | 0 | ||
| Other Investing Activities | -298M | 298M | -444M | 0 | 0 | ||
| Cash from Investing | -240M | 240M | -444M | 0 | -269M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 0 | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -272M | 272M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 100M | -100M | 723M | 0 | 0 | ||
| Cash From Financing | -172M | 172M | 723M | 0 | 402M | ||
| Foreign Exchange Effect | -2.23M | 2.23M | -5.07M | 0 | 524K | ||
| Net Change in Cash | -45.5M | 45.5M | 432M | 0 | 50.6M | ||
| ||||||