|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(1,397.68)
|
(1,710.33)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
14.04
|
10.43
|
|
|
|
|
|
|
|
|
Interest Paid
|
(11.22)
|
(68.04)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(1,394.86)
|
(1,767.94)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(1,524.74)
|
(58.97)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(81.75)
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
(760.84)
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(1,606.49)
|
(819.81)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(3,001.35)
|
(2,587.75)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
4,501
|
3,539.85
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
950
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
(190)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(324.64)
|
(377.45)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4,176.36
|
3,922.4
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
1,175.01
|
1,334.65
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,344.25
|
9.6
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
2,519.26
|
1,344.25
|
|
|
|
|
|
|
|
|