|
|
Receipts
|
463,654,000
|
124,095,000
|
|
|
|
|
|
-
|
-
|
-
|
Payments
|
(414,079,000)
|
(204,566,000)
|
|
|
|
|
|
-
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Interest Received
|
1,629,000
|
1,000
|
|
|
|
|
|
-
|
-
|
-
|
Interest Paid
|
(785,000)
|
(131,000)
|
|
|
|
|
|
-
|
-
|
-
|
Taxes Paid
|
(10,253,000)
|
(2,278,000)
|
|
|
|
|
|
-
|
-
|
-
|
Other
|
(16,282,000)
|
18,909,000
|
|
|
|
|
|
-
|
-
|
-
|
Net Operating Cash Flow
|
23,884,000
|
(63,970,000)
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(10,794,000)
|
(13,861,000)
|
|
|
|
|
|
-
|
-
|
-
|
Payments for Investment
|
(13,155,000)
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Payments for Subsidiaries
|
-
|
(973,000)
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Other Investments
|
(1,540,000)
|
(2,163,000)
|
|
|
|
|
|
-
|
-
|
-
|
Net Investment Cash Flow
|
(25,489,000)
|
(16,997,000)
|
|
|
|
|
|
-
|
-
|
-
|
Operating CF less Investment CF
|
(1,605,000)
|
(80,967,000)
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Proceeds from Issues
|
6,652,000
|
181,039,000
|
|
|
|
|
|
-
|
-
|
-
|
Proceeds from Borrowings
|
5,756,000
|
3,014,000
|
|
|
|
|
|
-
|
-
|
-
|
Repayment of Borrowings
|
-
|
(13,000)
|
|
|
|
|
|
-
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Other Financing Activities
|
(2,222,000)
|
(9,080,000)
|
|
|
|
|
|
-
|
-
|
-
|
Net Financing Cash Flow
|
10,186,000
|
174,960,000
|
|
|
|
|
|
-
|
-
|
-
|
Total Net Cashflow
|
8,581,000
|
93,993,000
|
|
|
|
|
|
-
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
116,329,000
|
22,037,000
|
|
|
|
|
|
-
|
-
|
-
|
Exchange Rate Adjustments
|
(1,673,000)
|
299,000
|
|
|
|
|
|
-
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
123,237,000
|
116,329,000
|
|
|
|
|
|
-
|
-
|
-
|