| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-DEC 2005 |
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
|
| Net Income | 3.58M | 3.47M | 5.61M | 6.52M | 3.62M | ||
| Depreciation | 1.47M | 1.48M | 1.46M | 1.43M | 1.41M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | -334K | 0 | 0 | ||
| Change In Working Capital | -3.54M | -1.76M | -2.02M | -6.97M | -5.41M | ||
| Other Non Cash Operating Items | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Operations | 1.51M | 3.18M | 4.72M | 981K | -373K | ||
| Capital Expenditures | -2.94M | -1.23M | -1.03M | -1.23M | -724K | ||
| Sale of Assets | 79K | 86K | 21K | 15K | 34K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -2.94M | -1.23M | -1.03M | -1.23M | -724K | ||
| Cash from Investing | -2.86M | -1.14M | -1.01M | -1.22M | -690K | ||
| Dividends Paid | -1.29M | -1.29M | -1.29M | -1.29M | -1.29M | ||
| Sale / Purchase of Stock | 643K | 0 | 1K | 0 | 92K | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -648K | -1.29M | -1.29M | -1.29M | -1.20M | ||
| Foreign Exchange Effect | -3K | -1K | 47K | 2K | -43K | ||
| Net Change in Cash | -2.00M | 745K | 2.46M | -1.52M | -2.31M | ||
| ||||||