|
|
Receipts
|
80.9
|
240.05
|
|
|
|
|
|
|
|
|
Payments
|
(1,593.72)
|
(2,677.78)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
82.86
|
0.45
|
|
|
|
|
|
|
|
|
Interest Paid
|
(238.94)
|
(11.22)
|
|
|
|
|
|
|
|
|
Other
|
(238.33)
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(1,907.23)
|
(2,448.51)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2,416.66)
|
(4,358.66)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
20
|
489.5
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(2,396.66)
|
(3,869.16)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(4,303.89)
|
(6,317.67)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
1,646.2
|
9,860.91
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
842.57
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(193.82)
|
(2,822.75)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
2,289.15
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
4,584.11
|
7,038.16
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
280.22
|
720.49
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
2,568.86
|
1,848.37
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
2,849.08
|
2,568.86
|
|
|
|
|
|
|
|
|