|
|
Receipts
|
72,155
|
68,275
|
|
|
|
|
|
|
|
|
Payments
|
(66,292)
|
(62,259)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
(730)
|
(675)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(774)
|
(587)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
4,359
|
4,754
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2,548)
|
(2,519)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(86)
|
(30)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(487)
|
(373)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
342
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
466
|
659
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
15
|
|
|
|
|
|
|
|
|
Other Investments
|
36
|
404
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(2,277)
|
(1,844)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
2,082
|
2,910
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
1,215
|
351
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(764)
|
(952)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(1,188)
|
(1,031)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(1,182)
|
(1,177)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(1,919)
|
(2,809)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
163
|
101
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,135
|
1,032
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
2
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,298
|
1,135
|
|
|
|
|
|
|
|
|