|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(3,379,000)
|
(2,808,000)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
1,076,000
|
583,000
|
|
|
|
|
|
|
|
|
Interest Paid
|
(2,000)
|
(1,000)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(2,305,000)
|
(2,226,000)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(9,933,000)
|
(33,771,000)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(12,193,000)
|
(35,305,000)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(14,498,000)
|
(37,531,000)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
22,685,000
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(31,000)
|
(970,000)
|
|
|
|
|
|
|
|
|
Loans Granted
|
(2,260,000)
|
(1,534,000)
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(31,000)
|
21,715,000
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(14,529,000)
|
(15,816,000)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
24,407,000
|
40,223,000
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
9,878,000
|
24,407,000
|
|
|
|
|
|
|
|
|