|
|
Receipts
|
125,667,000
|
113,266,000
|
|
|
|
|
|
-
|
-
|
-
|
Payments
|
(87,367,000)
|
(80,151,000)
|
|
|
|
|
|
-
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Interest Received
|
27,000
|
15,000
|
|
|
|
|
|
-
|
-
|
-
|
Interest Paid
|
(3,013,000)
|
(2,429,000)
|
|
|
|
|
|
-
|
-
|
-
|
Taxes Paid
|
(3,720,000)
|
(2,374,000)
|
|
|
|
|
|
-
|
-
|
-
|
Other
|
-
|
(521,000)
|
|
|
|
|
|
-
|
-
|
-
|
Net Operating Cash Flow
|
31,594,000
|
27,806,000
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(18,338,000)
|
(20,280,000)
|
|
|
|
|
|
-
|
-
|
-
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Payments for Subsidiaries
|
(5,335,000)
|
(7,498,000)
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Other Investments
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Net Investment Cash Flow
|
(23,673,000)
|
(27,778,000)
|
|
|
|
|
|
-
|
-
|
-
|
Operating CF less Investment CF
|
7,921,000
|
28,000
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from Borrowings
|
-
|
13,000,000
|
|
|
|
|
|
-
|
-
|
-
|
Repayment of Borrowings
|
(5,000,000)
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Other Financing Activities
|
(1,670,000)
|
(1,613,000)
|
|
|
|
|
|
-
|
-
|
-
|
Net Financing Cash Flow
|
(6,670,000)
|
11,387,000
|
|
|
|
|
|
-
|
-
|
-
|
Total Net Cashflow
|
1,251,000
|
11,415,000
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
20,616,000
|
9,201,000
|
|
|
|
|
|
-
|
-
|
-
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
21,867,000
|
20,616,000
|
|
|
|
|
|
-
|
-
|
-
|