| |||||||||

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 | -30.9M | -8.29M | -8.29M | -8.29M | 0 | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -16.8M | 15.6M | 0 | 0 | 2.52M | ||
| Change In Working Capital | 63.5M | -79.2M | 0 | 0 | 37.9M | ||
| Other Non Cash Operating Items | -4.06M | 42.5M | 0 | 0 | 2.67M | ||
| Cash From Operations | 10.2M | -7.13M | 0 | 0 | 9.95M | ||
| Capital Expenditures | 16.1M | -165K | 0 | 0 | -3.63M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | -21.0M | 1.16B | 0 | 0 | -123M | ||
| Other Investing Activities | 13.2M | -1.16B | 0 | 0 | 110M | ||
| Cash from Investing | -7.83M | 1.11M | 0 | 0 | -13.9M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 7K | -82K | 0 | 0 | -1.54M | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -290K | 1.16M | 0 | 0 | 0 | ||
| Cash From Financing | -283K | 1.07M | 0 | 0 | -1.54M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 2.08M | -4.95M | 0 | 0 | -5.51M | ||
| ||||||