|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(10,866.55)
|
(12,170.44)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(10,866.55)
|
(12,170.44)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(55,309.48)
|
(51,182.5)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
1,893.12
|
2,205.13
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(53,416.36)
|
(48,977.38)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(64,282.91)
|
(61,147.81)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
37,954.41
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
1,811.59
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(1,290.76)
|
(339.37)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
38,475.24
|
(339.37)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(25,807.67)
|
(61,487.18)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
79,572.77
|
142,046.76
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
152.48
|
(1,058.82)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
53,917.57
|
79,500.75
|
|
|
|
|
|
|
|
|