|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(1,530.42)
|
(1,515.26)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
1,060.86
|
1,220.71
|
|
|
|
|
|
|
|
|
Interest Paid
|
(8.36)
|
(14.09)
|
|
|
|
|
|
|
|
|
Other
|
(334.85)
|
4,544.87
|
|
|
|
|
|
|
|
|
Taxes Paid
|
1,212.36
|
(12,954.61)
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
399.59
|
(8,718.37)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(4,280.04)
|
(3,130.18)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(4,280.04)
|
(3,130.18)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(3,880.45)
|
(11,848.55)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(337.87)
|
(319.68)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(12,773.15)
|
(12,765.63)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(13,111.02)
|
(13,085.31)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(16,822.54)
|
(24,774.02)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
39,272.39
|
64,046.41
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
22,449.85
|
39,272.39
|
|
|
|
|
|
|
|
|