| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | 2.31M | -1.79M | 535K | 473K | -1.43M | ||
| Depreciation | 4.30M | 5.02M | 4.07M | 3.95M | 3.97M | ||
| Amortization | 1.65M | 1.64M | 1.97M | 0 | 0 | ||
| Deferred Taxes | 683K | -488K | 439K | 151K | 152K | ||
| Change In Working Capital | 1.61M | -2.40M | -11.3M | 0 | 0 | ||
| Other Non Cash Operating Items | 3.70M | -3.14M | 1.67M | 0 | 0 | ||
| Cash From Operations | 14.3M | -1.16M | -2.63M | 4.64M | 6.99M | ||
| Capital Expenditures | -32.4M | -50.6M | -8.33M | -4.72M | -2.42M | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 115K | ||
| Acquisitions | 31.7M | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -64.2M | -12.0M | -9.68M | 0 | 0 | ||
| Cash from Investing | -32.4M | -12.0M | -9.68M | -7.26M | -2.91M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 554K | 13K | 0 | 0 | 0 | ||
| Net Borrowings | 3.56M | 739K | 626K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 4.11M | 752K | 626K | 1.42M | -3.23M | ||
| Foreign Exchange Effect | -223K | 56K | -18K | 163K | -85K | ||
| Net Change in Cash | -14.3M | -12.3M | -11.7M | -1.04M | 770K | ||
| ||||||