|
|
Receipts
|
9,859.18
|
9,460.36
|
|
|
|
|
|
|
|
|
Payments
|
(8,644.3)
|
(7,805.07)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
192.76
|
111.83
|
|
|
|
|
|
|
|
|
Interest Paid
|
(20.25)
|
(15.53)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(569.03)
|
(355.69)
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
818.35
|
1,395.9
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2,529.7)
|
(1,016.37)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
(189.81)
|
(1,138.89)
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(2,719.52)
|
(2,155.26)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,901.17)
|
(759.36)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
1,635.51
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(225.71)
|
(186.36)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
1,409.8
|
(186.36)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(491.37)
|
(852.54)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,499.35
|
2,159.46
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(16.81)
|
55.86
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
991.18
|
1,362.79
|
|
|
|
|
|
|
|
|