|
|
Receipts
|
32.97
|
1,417.75
|
|
|
|
|
|
|
|
|
Payments
|
(2,699.1)
|
(1,116.68)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
1.61
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
(30.77)
|
(236.31)
|
|
|
|
|
|
|
|
|
Other
|
-
|
22
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(2,695.29)
|
86.76
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(9,835.86)
|
(6)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
400
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
325.06
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
59.81
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
4,915.08
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(4,535.92)
|
394
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(7,231.21)
|
480.76
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
35,000
|
1,500
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
(1,885)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(3,072.34)
|
(132.09)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
31,927.66
|
(517.09)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
24,696.45
|
(36.33)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
8.73
|
277.6
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(0.71)
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
24,704.47
|
241.27
|
|
|
|
|
|
|
|
|