| |||||||||

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 | 10.4M | 1.46M | 10.2M | 13.3M | 949K | ||
| Depreciation | 1.28M | 1.42M | 1.26M | 1.25M | 1.17M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 822K | 1.82M | 933K | 407K | 5.90M | ||
| Change In Working Capital | 7.13M | -16.5M | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 320K | -84K | 0 | 0 | 0 | ||
| Cash From Operations | 19.9M | -11.9M | -25.4M | 45.9M | 33.3M | ||
| Capital Expenditures | -3.92M | -4.35M | -4.75M | -4.34M | -5.28M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -3.92M | -4.35M | 0 | 0 | 0 | ||
| Cash from Investing | -3.92M | -4.35M | -4.75M | -4.34M | -5.28M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 406K | 2.77M | 0 | 0 | 0 | ||
| Net Borrowings | -922K | -1.21M | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 5.00M | 1.33M | 0 | 0 | 0 | ||
| Cash From Financing | 4.48M | 2.89M | 188K | -166K | -11.9M | ||
| Foreign Exchange Effect | 175K | 181K | -80K | -275K | 85K | ||
| Net Change in Cash | 20.7M | -13.2M | -30.1M | 41.1M | 16.3M | ||
| ||||||