|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(1,126.38)
|
(789.9)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
57.66
|
30.99
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(1,068.72)
|
(758.91)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(644)
|
(1,202.59)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(644)
|
(1,202.59)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,712.72)
|
(1,961.49)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
0.05
|
1,200.93
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
4.93
|
(0.77)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
-
|
(95.12)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4.98
|
1,105.04
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(1,707.74)
|
(856.45)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
2,418.91
|
3,275.37
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
711.17
|
2,418.91
|
|
|
|
|
|
|
|
|