|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(6,420)
|
(5,588)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(6,420)
|
(5,588)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2,902)
|
(1,583)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(930)
|
(1,486)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(8,381)
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
801
|
825
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(11,412)
|
(2,244)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(17,832)
|
(7,832)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
3,405
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(121)
|
(78,716)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
(365,185)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(121)
|
(440,496)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(17,895)
|
(448,265)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
26,191
|
474,288
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
41
|
168
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
8,337
|
26,191
|
|
|
|
|
|
|
|
|