| |||||||||

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 | -92.9M | -93.4M | -141M | -36.1M | -94.1M | ||
| Depreciation | 5.05M | 4.68M | 4.21M | 3.85M | 3.69M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -58.5M | -43.7M | 94.7M | -16.1M | -36.6M | ||
| Change In Working Capital | 77.3M | 74.0M | -151M | 0 | 0 | ||
| Other Non Cash Operating Items | 26.7M | 32.7M | -59.4M | 0 | 0 | ||
| Cash From Operations | -42.3M | -25.6M | -9.32M | 21.0M | 5.90M | ||
| Capital Expenditures | -283K | -8K | -1.39M | -452K | -330K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -11.4M | -15.5M | 26.9M | 0 | 0 | ||
| Other Investing Activities | 9.94M | 71.6M | -81.6M | 0 | 0 | ||
| Cash from Investing | -1.46M | 56.1M | -5.21M | 77.9M | 4.69M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 126M | 0 | -126M | 0 | 0 | ||
| Net Borrowings | 385K | 50.5M | -50.9M | 0 | 0 | ||
| Other Financing Cash Flows | -109K | -108M | 108M | 0 | 0 | ||
| Cash From Financing | 126M | -57.8M | -1.36M | -49.3M | -511K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 82.1M | -27.3M | -15.9M | 49.6M | 10.1M | ||
| ||||||