|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(1,514.47)
|
(1,099.29)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
95.92
|
38.02
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
14.59
|
2.78
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(1,403.95)
|
(1,058.49)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(4,586.82)
|
(4,261.38)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
(237.46)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
(49.42)
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(4,636.23)
|
(4,498.83)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(6,040.19)
|
(5,557.33)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
4,527.27
|
192
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(211.6)
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4,315.67
|
192
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(1,724.52)
|
(5,365.33)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
6,221.6
|
11,586.93
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
4,497.08
|
6,221.6
|
|
|
|
|
|
|
|
|