|
|
Receipts
|
12,410.42
|
12,037.14
|
|
|
|
|
|
|
|
|
Payments
|
(15,318.04)
|
(15,848.19)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
145.77
|
101.05
|
|
|
|
|
|
|
|
|
Interest Paid
|
(182.04)
|
(98.54)
|
|
|
|
|
|
|
|
|
Other
|
20.54
|
24.6
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(2,923.35)
|
(3,783.93)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(1,420.44)
|
(3,297.83)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
(220)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
30.79
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(1,389.65)
|
(3,517.83)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(4,313)
|
(7,301.76)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
4,507.25
|
3,674.5
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
1,000
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(702.24)
|
(178.63)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(529.22)
|
282.19
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4,275.79
|
3,778.06
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(37.21)
|
(3,523.7)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
3,163.64
|
6,687.34
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
3,126.43
|
3,163.64
|
|
|
|
|
|
|
|
|