| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-AUG 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 17.2M | 0 | -14.8M | 8.88M | 8.80M | ||
| Depreciation | 13.4M | -31.3M | 12.2M | 11.9M | 12.0M | ||
| Amortization | 294K | -753K | -415K | 0 | 0 | ||
| Deferred Taxes | 233K | -3.30M | 0 | 0 | 5.34M | ||
| Change In Working Capital | 2.81M | 1.08M | 5.05M | 0 | 0 | ||
| Other Non Cash Operating Items | 2.08M | 5.21M | -24.0M | 0 | 0 | ||
| Cash From Operations | 36.0M | -83.1M | 38.5M | -8.47M | 42.1M | ||
| Capital Expenditures | -11.8M | 68.8M | -11.5M | -10.7M | -13.4M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -94K | 3K | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -13.1M | 70.2M | 16.0M | 0 | 0 | ||
| Cash from Investing | -13.2M | 70.3M | -1.36M | -12.1M | -14.8M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 559K | 87.6M | 0 | 0 | 0 | ||
| Net Borrowings | -6.12M | -88.9M | 41.8M | 0 | 0 | ||
| Other Financing Cash Flows | 113K | -3.50M | -5.98M | 0 | 0 | ||
| Cash From Financing | -5.45M | -4.79M | -1.30M | -14.0M | -31.7M | ||
| Foreign Exchange Effect | 0 | 0 | -255K | 348K | 120K | ||
| Net Change in Cash | 17.4M | -17.7M | 35.6M | -34.2M | -4.21M | ||
| ||||||