|
|
Receipts
|
2,121,177,536
|
1,881,672,699
|
|
|
|
|
|
|
|
|
Payments
|
(1,646,828,200)
|
(1,440,254,901)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(60,087,560)
|
(63,951,734)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
414,261,775
|
377,466,063
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(62,368,659)
|
(64,114,630)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(153,522,041)
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
4,302,536
|
42,238,310
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(211,588,164)
|
(21,876,319)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
202,673,611
|
355,589,744
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
256,601,751
|
113,260,935
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(277,185,990)
|
(305,701,357)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(85,994,867)
|
(112,440,422)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(117,851,751)
|
(89,826,546)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(224,430,857)
|
(394,707,390)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
4,165,157
|
(16,283,559)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
25,086,050
|
41,748,114
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
813,707
|
(401,206)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
30,064,915
|
25,063,348
|
|
|
|
|
|
|
|
|