|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(4,218.72)
|
(3,400.48)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
2.2
|
4.68
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
779.24
|
3,040.95
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(3,437.29)
|
(354.85)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(535.91)
|
(1,727.54)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
(80)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
31.93
|
17.27
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
26.97
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
(259.73)
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(477.01)
|
(2,050)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(3,914.29)
|
(2,404.86)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
4,149.53
|
1,977.97
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
1,236.83
|
4,500
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(345.05)
|
(4,120.04)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(956.36)
|
(820.33)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4,084.95
|
1,537.6
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
243.54
|
(778.18)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
794.3
|
1,572.48
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,037.84
|
794.3
|
|
|
|
|
|
|
|
|