| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 11.1M | -212M | 1.79M | 3.33M | 13.6M | ||
| Depreciation | 3.45M | 5.28M | 3.03M | 3.04M | 3.08M | ||
| Amortization | -236K | 1.83M | -1.83M | 0 | 0 | ||
| Deferred Taxes | 0 | -41.8M | 0 | 0 | 0 | ||
| Change In Working Capital | -43.9M | 13.3M | 16.5M | 0 | 0 | ||
| Other Non Cash Operating Items | 4.01M | 258M | -264M | 0 | 0 | ||
| Cash From Operations | -25.5M | 23.9M | 17.0M | 11.7M | 12.1M | ||
| Capital Expenditures | -1.80M | -2.67M | -1.95M | -1.68M | -2.39M | ||
| Sale of Assets | 0 | 64K | 3K | 0 | 30K | ||
| Acquisitions | 0 | 0 | 0 | 270K | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.84M | -2.70M | 9.56M | 0 | 0 | ||
| Cash from Investing | -1.84M | -2.64M | -1.96M | -1.41M | -7.29M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 756K | -908K | 24.5M | 0 | 0 | ||
| Net Borrowings | 35.1M | -42.0M | -1.08M | 0 | 0 | ||
| Other Financing Cash Flows | -345K | -2.30M | 2.61M | 0 | 0 | ||
| Cash From Financing | 35.5M | -45.2M | -19.0M | -8.65M | 49.6M | ||
| Foreign Exchange Effect | -4.22M | -5.90M | -280K | 2.32M | 500K | ||
| Net Change in Cash | 3.92M | -29.9M | -4.25M | 3.93M | 55.0M | ||
| ||||||