| |||||||||

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 | 976K | -822K | -503K | 701K | 1.26M | ||
| Depreciation | 819K | 799K | 749K | 748K | 716K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -354K | 104K | -304K | -229K | 277K | ||
| Change In Working Capital | 331K | 2.84M | 5.53M | 0 | 0 | ||
| Other Non Cash Operating Items | 82K | 1.69M | 73K | 0 | 0 | ||
| Cash From Operations | 1.85M | 4.61M | 5.54M | 5.83M | 4.22M | ||
| Capital Expenditures | -1.51M | -281K | -123K | -196K | -410K | ||
| Sale of Assets | -266K | 4K | 319K | -43K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -1.21M | -260K | -120K | 0 | 0 | ||
| Cash from Investing | -1.47M | -255K | 199K | -199K | -405K | ||
| Dividends Paid | -873K | -820K | -817K | -814K | -812K | ||
| Sale / Purchase of Stock | -630K | -3.33M | -125K | 0 | 0 | ||
| Net Borrowings | 460K | -296K | -4.03M | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 1K | 0 | 0 | ||
| Cash From Financing | -1.04M | -4.44M | -4.97M | -903K | -957K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -660K | -86K | 769K | 4.73M | 2.86M | ||
| ||||||