|
|
Receipts
|
478,873,000
|
482,976,000
|
|
|
|
|
|
|
-
|
-
|
Payments
|
(382,743,000)
|
(473,383,000)
|
|
|
|
|
|
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Interest Received
|
212,000
|
373,000
|
|
|
|
|
|
|
-
|
-
|
Interest Paid
|
(1,951,000)
|
(12,280,000)
|
|
|
|
|
|
|
-
|
-
|
Taxes Paid
|
(7,258,000)
|
(7,588,000)
|
|
|
|
|
|
|
-
|
-
|
Other
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Net Operating Cash Flow
|
87,133,000
|
(9,902,000)
|
|
|
|
|
|
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(20,505,000)
|
(32,794,000)
|
|
|
|
|
|
|
-
|
-
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Payments for Subsidiaries
|
-
|
(8,148,000)
|
|
|
|
|
|
|
-
|
-
|
Proceeds from PP&E
|
1,007,000
|
83,000
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
182,667,000
|
|
|
|
|
|
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Net Investment Cash Flow
|
(19,498,000)
|
141,808,000
|
|
|
|
|
|
|
-
|
-
|
Operating CF less Investment CF
|
67,635,000
|
131,906,000
|
|
|
|
|
|
|
-
|
-
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Borrowings
|
30,000,000
|
40,000,000
|
|
|
|
|
|
|
-
|
-
|
Repayment of Borrowings
|
(52,500,000)
|
(195,000,000)
|
|
|
|
|
|
|
-
|
-
|
Dividends Paid
|
(10,862,000)
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Financing Activities
|
(11,897,000)
|
(11,328,000)
|
|
|
|
|
|
|
-
|
-
|
Net Financing Cash Flow
|
(45,259,000)
|
(166,328,000)
|
|
|
|
|
|
|
-
|
-
|
Total Net Cashflow
|
22,376,000
|
(34,422,000)
|
|
|
|
|
|
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
33,169,000
|
67,355,000
|
|
|
|
|
|
|
-
|
-
|
Exchange Rate Adjustments
|
(423,000)
|
236,000
|
|
|
|
|
|
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
55,122,000
|
33,169,000
|
|
|
|
|
|
|
-
|
-
|