|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(3,605.61)
|
(1,997.98)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
783.18
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
(18.49)
|
|
|
|
|
|
|
|
|
Other
|
(82.42)
|
(0.89)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(2,904.84)
|
(2,017.36)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(15,023.71)
|
(13,930.33)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(5,500)
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
2,000
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
41,500
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
(350.07)
|
98.82
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
18,901.03
|
(11,831.51)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
15,996.19
|
(13,848.87)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
6,920.74
|
12,258.18
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(167.27)
|
(838.82)
|
|
|
|
|
|
|
|
|
Loans Granted
|
(1,725.19)
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
6,753.47
|
11,419.36
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
22,812.39
|
(2,372.55)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,698.1
|
4,070.65
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
24,510.49
|
1,698.1
|
|
|
|
|
|
|
|
|