|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Payments
|
(6,653.48)
|
(3,612.08)
|
|
|
|
|
|
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Interest Received
|
90.79
|
17.33
|
|
|
|
|
|
|
-
|
-
|
Interest Paid
|
(3.18)
|
(10.38)
|
|
|
|
|
|
|
-
|
-
|
Other
|
3.01
|
18.57
|
|
|
|
|
|
|
-
|
-
|
Taxes Paid
|
-
|
0.02
|
|
|
|
|
|
|
-
|
-
|
Net Cash Flow
|
(6,562.87)
|
(3,586.54)
|
|
|
|
|
|
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(1,034.51)
|
(859.45)
|
|
|
|
|
|
|
-
|
-
|
Payments for Investment
|
(9,152.81)
|
(8,361.03)
|
|
|
|
|
|
|
-
|
-
|
Payments for Subsidiaries
|
-
|
(230.8)
|
|
|
|
|
|
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
1,235.06
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Investments
|
(1,782.81)
|
-
|
|
|
|
|
|
|
-
|
-
|
Net Cash used in Investing Activity
|
(11,970.13)
|
(8,216.21)
|
|
|
|
|
|
|
-
|
-
|
Operating CF less Investment CF
|
(18,532.99)
|
(11,802.75)
|
|
|
|
|
|
|
-
|
-
|
|
|
Proceeds from Issues
|
25,024.53
|
12,625
|
|
|
|
|
|
|
-
|
-
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Other Financing Activities
|
(1,537.5)
|
(635.5)
|
|
|
|
|
|
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Net Financing Cash Flow
|
23,487.03
|
11,989.5
|
|
|
|
|
|
|
-
|
-
|
Net Change in Cash and Cash Equiv.
|
4,954.04
|
186.75
|
|
|
|
|
|
|
-
|
-
|
Cash and Cash Equiv. Period Open
|
6,547.08
|
6,310.88
|
|
|
|
|
|
|
-
|
-
|
Exchange Rate Adjustments
|
-
|
49.45
|
|
|
|
|
|
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
11,501.12
|
6,547.08
|
|
|
|
|
|
|
-
|
-
|