|
|
Receipts
|
81.55
|
86.77
|
|
|
|
|
|
|
|
|
Payments
|
(31.65)
|
(32.18)
|
|
|
|
|
|
|
|
|
Dividends Received
|
21.25
|
22.39
|
|
|
|
|
|
|
|
|
Interest Received
|
0.25
|
0.1
|
|
|
|
|
|
|
|
|
Interest Paid
|
(12.09)
|
(14.68)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(0.43)
|
(0.45)
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
58.88
|
61.94
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(8.27)
|
(6.85)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
129.8
|
158.7
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
(15.46)
|
(58.98)
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
106.07
|
92.87
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
164.95
|
154.81
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
148
|
379.25
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(261.25)
|
(480.5)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(52.03)
|
(52.75)
|
|
|
|
|
|
|
|
|
Other Financing
|
(0.68)
|
(0.88)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(165.97)
|
(154.88)
|
|
|
|
|
|
|
|
|
Net Change Cash & Cash Equiv.
|
(1.02)
|
(0.07)
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Open
|
5.51
|
5.58
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Close
|
4.49
|
5.51
|
|
|
|
|
|
|
|
|