|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(2,287.5)
|
(1,287.56)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
19.68
|
20.98
|
|
|
|
|
|
|
|
|
Interest Paid
|
(6.92)
|
(7.31)
|
|
|
|
|
|
|
|
|
Other
|
(15.77)
|
371.88
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(2,290.51)
|
(902.01)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(4,326.29)
|
(5,377.8)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
(268.09)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
25
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
733.2
|
139.41
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(3,593.09)
|
(5,481.49)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(5,883.6)
|
(6,383.5)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
4,055.24
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(36.2)
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(117.97)
|
(121.85)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
3,901.07
|
(121.85)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(1,923.54)
|
(6,444.42)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
2,241.93
|
8,690.94
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(20.19)
|
(4.59)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
298.2
|
2,241.93
|
|
|
|
|
|
|
|
|