|
|
Receipts
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Payments
|
(2,453.68)
|
(1,378.49)
|
|
|
-
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Interest Received
|
-
|
0.42
|
|
|
-
|
|
|
|
|
|
Interest Paid
|
53.8
|
(2.46)
|
|
|
-
|
|
|
|
|
|
Other
|
(137.44)
|
55.41
|
|
|
-
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Net Cash Flow
|
(2,537.32)
|
(1,325.12)
|
|
|
-
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(5,541.19)
|
(2,334.87)
|
|
|
-
|
|
|
|
|
|
Payments for Investment
|
(325)
|
-
|
|
|
-
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Proceeds from Investments
|
980
|
-
|
|
|
-
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(4,886.19)
|
(2,334.87)
|
|
|
-
|
|
|
|
|
|
Operating CF less Investment CF
|
(7,423.51)
|
(3,659.99)
|
|
|
-
|
|
|
|
|
|
|
|
Proceeds from Issues
|
6,402.92
|
6,628.28
|
|
|
-
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
62.57
|
|
|
-
|
|
|
|
|
|
Repayment of Borrowings
|
(6.26)
|
(56.31)
|
|
|
-
|
|
|
|
|
|
Other Financing Activities
|
(334.51)
|
(696.34)
|
|
|
-
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Net Financing Cash Flow
|
6,062.16
|
5,938.2
|
|
|
-
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(1,361.35)
|
2,278.21
|
|
|
-
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
3,200.43
|
928.87
|
|
|
-
|
|
|
|
|
|
Exchange Rate Adjustments
|
(12.7)
|
(6.65)
|
|
|
-
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
-
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,826.37
|
3,200.43
|
|
|
-
|
|
|
|
|
|