|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(10,942.25)
|
(14,078.48)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
1,852.56
|
4,416.82
|
|
|
|
|
|
|
|
|
Interest Paid
|
(42.35)
|
(36.3)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(518.41)
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(9,650.44)
|
(9,697.96)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(89,391.52)
|
(127,261.26)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
(150,993.75)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
0.9
|
2.94
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
15,000
|
|
|
|
|
|
|
|
|
Other Investments
|
3,964.82
|
2,520.43
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(85,425.79)
|
(260,731.65)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(95,076.23)
|
(270,429.61)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
17,158.08
|
111,000
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
445.24
|
150,000
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(1,651.89)
|
(7,204.24)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(1,588.24)
|
(4,577.59)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
14,363.19
|
249,218.17
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(80,713.04)
|
(21,211.44)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
98,644.24
|
119,866.55
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(41.15)
|
(10.87)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
17,890.04
|
98,644.24
|
|
|
|
|
|
|
|
|