|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(5,673.4)
|
(6,227.83)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
2,624.03
|
1,821.08
|
|
|
|
|
|
|
|
|
Interest Paid
|
(125.79)
|
(176.76)
|
|
|
|
|
|
|
|
|
Other
|
(407.95)
|
(646.32)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(3,583.11)
|
(5,229.82)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(17,120.37)
|
(27,916.43)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(80,177.6)
|
(2.64)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(6,933.37)
|
(7,147.13)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
12.32
|
333.99
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
2,214.59
|
16,690.66
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(102,004.42)
|
(18,041.55)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(105,587.53)
|
(23,271.37)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
252,114.88
|
16.99
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(10,108.08)
|
(485.14)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
242,006.81
|
(468.16)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
136,692.92
|
(23,496.95)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
40,770.15
|
64,924.35
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
40.16
|
(657.25)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
177,503.23
|
40,770.15
|
|
|
|
|
|
|
|
|