|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(2,938)
|
(1,863)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
112
|
39
|
|
|
|
|
|
|
|
|
Interest Paid
|
(7)
|
(9)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(2,833)
|
(1,833)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(3,045)
|
(5,237)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
941
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(2,104)
|
(5,237)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(4,937)
|
(7,070)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
6,285
|
3,488
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(503)
|
(283)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
5,782
|
3,205
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
906
|
(3,806)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
442
|
4,248
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,348
|
442
|
|
|
|
|
|
|
|
|