| |||||||||

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 | 265K | -4.40M | 354K | 2.56M | 4.34M | ||
| Depreciation | 37.3M | 30.5M | 30.7M | 31.2M | 30.9M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -1.79M | -2.35M | 519K | 2.73M | 3.27M | ||
| Change In Working Capital | -11.8M | 14.1M | -47.1M | 0 | 0 | ||
| Other Non Cash Operating Items | 3.37M | 4.36M | -14.7M | 0 | 0 | ||
| Cash From Operations | 23.6M | 42.3M | 32.0M | 10.7M | 24.5M | ||
| Capital Expenditures | -61.9M | -52.7M | -33.0M | -26.3M | -36.2M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -24.8M | -390K | 0 | -108K | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -61.9M | -47.9M | 226M | 0 | 0 | ||
| Cash from Investing | -86.7M | -48.3M | -33.0M | -26.1M | -36.2M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 221K | 85K | -412K | 0 | 0 | ||
| Net Borrowings | -450K | 3.97M | -134M | 0 | 0 | ||
| Other Financing Cash Flows | -37K | -479K | 2.19M | 0 | 0 | ||
| Cash From Financing | -266K | 3.58M | -3.40M | 17.2M | 6.81M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -63.3M | -2.50M | -4.39M | 1.92M | -4.93M | ||
| ||||||