| |||||||||

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 | -12.5M | 13.7M | -3.70M | -3.61M | 40K | ||
| Depreciation | 6.34M | 6.47M | 6.39M | 6.95M | 7.28M | ||
| Amortization | 1.74M | -1.74M | 0 | 0 | 0 | ||
| Deferred Taxes | -7.19M | 2.27M | -2.15M | -4.44M | -1.45M | ||
| Change In Working Capital | -82.9M | 70.2M | 12.8M | 0 | 0 | ||
| Other Non Cash Operating Items | 0 | 1.62M | -1.62M | 0 | 0 | ||
| Cash From Operations | -94.5M | 92.4M | 13.9M | 25.1M | -59.9M | ||
| Capital Expenditures | -7.55M | -10.6M | -567K | -12.9M | -8.83M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | -333K | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -12.9M | -5.28M | 18.2M | 0 | 0 | ||
| Cash from Investing | -12.9M | -5.28M | -5.90M | -7.59M | -9.16M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 423K | 612K | -1.03M | 0 | 0 | ||
| Net Borrowings | 110M | -83.8M | -26.0M | 0 | 0 | ||
| Other Financing Cash Flows | -863K | -1.25M | 2.12M | 0 | 0 | ||
| Cash From Financing | 109M | -84.5M | -19.8M | -12.7M | 69.0M | ||
| Foreign Exchange Effect | -882K | -1.05M | -153K | 1.00M | 482K | ||
| Net Change in Cash | 1.12M | 1.62M | -11.9M | 5.85M | 393K | ||
| ||||||