|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(658.91)
|
(514.63)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
5.8
|
3.54
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
10
|
85
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(643.11)
|
(426.09)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(205.26)
|
(9.1)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(1,007.5)
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(762.76)
|
(9.1)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,405.86)
|
(435.19)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
2,800.68
|
600
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(197.39)
|
(40.43)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
450
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
2,603.29
|
559.57
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
1,197.43
|
124.39
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
405.14
|
280.75
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,602.57
|
405.14
|
|
|
|
|
|
|
|
|