|
|
Receipts
|
1,172.82
|
4,386.96
|
|
|
|
|
|
|
|
|
Payments
|
(721.01)
|
(780.54)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
117.56
|
59.61
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
(36.8)
|
(209.34)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(972.8)
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(440.22)
|
3,456.69
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(810)
|
(385.54)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(85.14)
|
(22.34)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(12.66)
|
(0.08)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
80.29
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(827.51)
|
(407.96)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(1,267.74)
|
3,048.74
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
0.72
|
1.15
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
142.26
|
277.17
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(33.7)
|
(193.82)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(195.98)
|
(111.93)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(421.02)
|
(329.78)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(507.72)
|
(357.21)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(1,701.29)
|
2,733.61
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
3,338.55
|
591.74
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(10.79)
|
13.2
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1,626.48
|
3,338.55
|
|
|
|
|
|
|
|
|