|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
1,045,699,849
|
509,721,294
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
1,045,699,849
|
509,721,294
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(202,111,613)
|
(226,500,217)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(48,610,859)
|
(30,082,740)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(1,527,524,886)
|
(62,104,804)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
5,938,159
|
9,873,711
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
22,920,060
|
(24,932,501)
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(1,749,389,140)
|
(333,746,552)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(703,689,291)
|
175,974,742
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
74,120,663
|
68,782,116
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
1,613,876,319
|
418,057,773
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(610,859,728)
|
(240,963,855)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(389,556,561)
|
(356,134,417)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(49,761,689)
|
(76,071,998)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
637,819,004
|
(186,330,381)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(65,870,286)
|
(10,355,639)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
412,835,595
|
428,622,441
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(3,238,310)
|
(20,952,242)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
343,726,998
|
397,314,559
|
|
|
|
|
|
|
|
|