|
|
Receipts
|
245.5
|
250.8
|
|
|
|
|
|
|
|
|
Payments
|
(79.1)
|
(79.9)
|
|
|
|
|
|
|
|
|
Dividends Received
|
67
|
61.7
|
|
|
|
|
|
|
|
|
Interest Received
|
1.3
|
0.6
|
|
|
|
|
|
|
|
|
Interest Paid
|
(50.7)
|
(36.3)
|
|
|
|
|
|
|
|
|
Other
|
(35.4)
|
(34.7)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
148.6
|
162.2
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(113.6)
|
(250.4)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
286.5
|
159.7
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
(7.5)
|
(71)
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
165.4
|
(161.7)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
314
|
0.5
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
215
|
267.8
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(387.1)
|
(113.1)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(145.6)
|
(150)
|
|
|
|
|
|
|
|
|
Other Financing
|
-
|
(4.6)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(317.7)
|
0.1
|
|
|
|
|
|
|
|
|
Net Change Cash & Cash Equiv.
|
(3.7)
|
0.6
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Open
|
22.4
|
21.8
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Close
|
18.7
|
22.4
|
|
|
|
|
|
|
|
|