| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
31-MAR 2006 |
30-JUN 2006 |
30-SEP 2006 |
31-DEC 2006 |
31-MAR 2007 |
|
| Net Income | 6.28M | 5.57M | 13.3M | 7.27M | 6.85M | ||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -183K | 183K | 0 | 1.17M | -139K | ||
| Change In Working Capital | -2.37M | 3.40M | -2.86M | 1.90M | -5.38M | ||
| Other Non Cash Operating Items | 2.41M | 8.05M | 722K | 1.99M | 1.61M | ||
| Cash From Operations | 6.14M | 17.2M | 11.1M | 12.3M | 2.94M | ||
| Capital Expenditures | -9.27M | 8.55M | -833K | -3.28M | 9.28M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | -64.6M | 56.6M | -66.0M | 0 | ||
| Other Investing Activities | -15.8M | -14.6M | 4.77M | 6.21M | 30.9M | ||
| Cash from Investing | -15.8M | -79.1M | 61.4M | -59.8M | 30.9M | ||
| Dividends Paid | -6.11M | -5.57M | -5.86M | -6.22M | -6.22M | ||
| Sale / Purchase of Stock | 0 | 0 | 26.5M | -73K | 0 | ||
| Net Borrowings | 2.79M | 81.6M | 36.3M | 72.5M | 9.01M | ||
| Other Financing Cash Flows | 16.8M | -21.7M | -127M | -24.4M | -1.07M | ||
| Cash From Financing | 13.5M | 54.3M | -70.3M | 41.8M | 1.73M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 3.85M | -7.63M | 2.23M | -5.68M | 35.5M | ||
| ||||||