| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
30-JUN 2007 |
|
| Net Income | 15.4M | 31.5M | 4.27M | 7.25M | 5.03M | ||
| Depreciation | 5.97M | 6.05M | 6.29M | 6.13M | 6.37M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 2.40M | 9.07M | 3.25M | 155K | 489K | ||
| Change In Working Capital | -300K | 10.3M | 3.39M | -10.3M | -12.5M | ||
| Other Non Cash Operating Items | 2.29M | -24.5M | -3.77M | 1.48M | 5.82M | ||
| Cash From Operations | 25.8M | 32.4M | 13.4M | 4.68M | 5.25M | ||
| Capital Expenditures | -1.65M | -4.00M | -3.58M | -3.66M | -8.06M | ||
| Sale of Assets | 199K | 24.7M | 2.52M | 222K | 222K | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.65M | -4.00M | -3.58M | -3.66M | -8.06M | ||
| Cash from Investing | -1.45M | 20.7M | -1.06M | -3.44M | -7.84M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 1K | 190K | 3K | 0 | 0 | ||
| Net Borrowings | -317K | 2.29M | -216K | 94.2M | -75.2M | ||
| Other Financing Cash Flows | 53K | -2.42M | -129K | -4.60M | -1.90M | ||
| Cash From Financing | -263K | 54K | -342K | 89.6M | -77.1M | ||
| Foreign Exchange Effect | -5K | -58K | -70K | 10K | 82K | ||
| Net Change in Cash | 24.1M | 53.1M | 11.9M | 90.9M | -79.6M | ||
| ||||||