|
|
Receipts
|
2,868.75
|
2,791.91
|
|
|
|
|
|
|
|
|
Payments
|
(1,272.03)
|
(1,212.76)
|
|
|
|
|
|
|
|
|
Dividends Received
|
28.38
|
62.28
|
|
|
|
|
|
|
|
|
Interest Received
|
6.63
|
7.94
|
|
|
|
|
|
|
|
|
Interest Paid
|
(481.9)
|
(468.07)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(100.02)
|
(86.62)
|
|
|
|
|
|
|
|
|
Other
|
1.16
|
1.27
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
1,050.96
|
1,095.94
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(432.93)
|
(427.32)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
0.91
|
0.49
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
122.28
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(432.02)
|
(304.55)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
618.94
|
791.39
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
2,358.42
|
1,987.81
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(2,867)
|
(1,368.84)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(601.75)
|
(572.25)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(28.76)
|
(20.34)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(1,139.08)
|
26.38
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(520.15)
|
817.78
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,172.77
|
354.95
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(0.27)
|
0.05
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
652.35
|
1,172.77
|
|
|
|
|
|
|
|
|