| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
|
| Net Income | 16.5M | 16.3M | 7.19M | 11.0M | 24.7M | ||
| Depreciation | 0 | 0 | 0 | 30.0M | 11.1M | ||
| Amortization | 5.42M | 7.63M | 7.82M | -20.9M | 0 | ||
| Deferred Taxes | 155K | -43K | -561K | -599K | -364K | ||
| Change In Working Capital | 5.60M | -13.2M | 4.85M | -8.62M | -10.4M | ||
| Other Non Cash Operating Items | 6.47M | 3.47M | 4.39M | 3.77M | 3.64M | ||
| Cash From Operations | 34.1M | 14.2M | 23.7M | 14.6M | 28.8M | ||
| Capital Expenditures | -11.4M | 5.64M | -2.57M | -2.30M | -1.90M | ||
| Sale of Assets | 1.17M | -1.16M | 0 | 81K | 0 | ||
| Acquisitions | 0 | -95.4M | -29.2M | -23.7M | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -11.1M | 5.62M | -1.01M | 5.50M | -45.4M | ||
| Cash from Investing | -9.90M | -91.0M | -30.2M | -18.2M | -45.4M | ||
| Dividends Paid | -2.20M | -2.58M | -2.75M | -2.77M | -2.79M | ||
| Sale / Purchase of Stock | 704K | 115M | 203K | 817K | 1.50M | ||
| Net Borrowings | 73.6M | -69.5M | -15.4M | -3.89M | 20.5M | ||
| Other Financing Cash Flows | 80K | 64K | 49K | 243K | 198K | ||
| Cash From Financing | 72.2M | 42.9M | -17.9M | -5.60M | 19.4M | ||
| Foreign Exchange Effect | -32K | 1.46M | -9K | -1.40M | 434K | ||
| Net Change in Cash | 96.4M | -32.4M | -24.4M | -10.5M | 3.27M | ||
| ||||||