|
|
Receipts
|
-
|
36.42
|
|
|
|
|
|
|
|
|
Payments
|
(791.87)
|
(28)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
(41.21)
|
(13.79)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(1.93)
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(835.02)
|
(5.38)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(312.1)
|
(768.65)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
30
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
(40.1)
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
20.41
|
258.56
|
|
|
|
|
|
|
|
|
Other Investments
|
31.11
|
41.4
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(300.68)
|
(438.7)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,135.7)
|
(444.07)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
964.66
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
500
|
230
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(280)
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(65.4)
|
(45.54)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
1,119.26
|
184.46
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(16.44)
|
(259.61)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
54.88
|
314.49
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
38.44
|
54.88
|
|
|
|
|
|
|
|
|