|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(504.76)
|
(455.73)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
16.29
|
12.66
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(488.48)
|
(443.07)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(854.12)
|
(746.58)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(854.12)
|
(746.58)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,342.59)
|
(1,189.64)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
1,849.9
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(110.47)
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
1,739.43
|
-
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
396.84
|
(1,189.64)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
946.57
|
2,136.21
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,343.4
|
946.57
|
|
|
|
|
|
|
|
|