| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
|
| Net Income | -6.33M | 545K | 3.06M | 211K | -26.8M | ||
| Depreciation | 4.32M | 1.27M | -1.27M | 0 | 5.81M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -706K | 164K | -164K | 0 | -2.65M | ||
| Change In Working Capital | -64.9M | 57.5M | -57.5M | 0 | 0 | ||
| Other Non Cash Operating Items | 3.39M | 1.21M | -1.21M | 0 | 0 | ||
| Cash From Operations | -62.8M | 60.7M | -60.7M | 0 | 92.0M | ||
| Capital Expenditures | -16.8M | -12.2M | 12.2M | 0 | -48.4M | ||
| Sale of Assets | 110 | 0 | 0 | 0 | 6K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -35.3M | -14.8M | 14.8M | 0 | 0 | ||
| Cash from Investing | -35.3M | -14.8M | 14.8M | 0 | -88.2M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 108M | 0 | 0 | 0 | 0 | ||
| Net Borrowings | 39.1M | -4.89M | 4.89M | 0 | 0 | ||
| Other Financing Cash Flows | -11.6M | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 135M | -4.89M | 4.89M | 0 | 15.9M | ||
| Foreign Exchange Effect | 8.72M | 8.91M | -8.91M | 0 | 14.7M | ||
| Net Change in Cash | 45.7M | 49.9M | -49.9M | 0 | 34.3M | ||
| ||||||