|
|
Receipts
|
467,230.16
|
185,478.43
|
|
|
|
|
|
|
|
|
Payments
|
(465,952.31)
|
(287,122.82)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
220.95
|
122.32
|
|
|
|
|
|
|
|
|
Interest Paid
|
(14,700.19)
|
(7,212.83)
|
|
|
|
|
|
|
|
|
Other
|
8,209.74
|
3,592.38
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(4,991.65)
|
(105,142.52)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(80,744.31)
|
(89,760.8)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
(10,411.93)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(2,500)
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
3,256.4
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
1,286.25
|
(445.85)
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(78,701.66)
|
(100,363.59)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(83,693.31)
|
(205,506.1)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
61,085.72
|
131,248.96
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
72,035.42
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(1,865.65)
|
(16,236.17)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(5,598.22)
|
(5,404.63)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
255
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
53,621.85
|
181,643.59
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(30,071.46)
|
(23,862.52)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
48,944.67
|
72,520.05
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
2,814.87
|
287.13
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
21,688.08
|
48,944.67
|
|
|
|
|
|
|
|
|