|
|
Receipts
|
4,386,963
|
968,089
|
|
|
|
|
|
|
|
|
Payments
|
(780,544)
|
(310,884)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
59,609
|
321
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
(209,335)
|
(9,919)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
3,456,693
|
647,607
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(385,540)
|
(128,327)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(22,342)
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(76)
|
(76,198)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(407,958)
|
(204,525)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
3,048,735
|
443,082
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
1,152
|
3,564
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
277,165
|
107,254
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(193,816)
|
(52,396)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(69,845)
|
(12,884)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(329,781)
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(315,125)
|
45,538
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
2,733,610
|
488,620
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
591,739
|
99,712
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
13,204
|
3,407
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
3,338,553
|
591,739
|
|
|
|
|
|
|
|
|