|
|
Receipts
|
882.1
|
940.1
|
|
|
|
|
|
|
|
|
Payments
|
(588.7)
|
(452.8)
|
|
|
|
|
|
|
|
|
Dividends Received
|
533.7
|
404
|
|
|
|
|
|
|
|
|
Interest Received
|
21.2
|
10.5
|
|
|
|
|
|
|
|
|
Interest Paid
|
(173.1)
|
(177)
|
|
|
|
|
|
|
|
|
Other
|
(33.3)
|
102.9
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(28.4)
|
(56.8)
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
613.5
|
770.9
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(2.4)
|
(8)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(882.9)
|
(1,268.5)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(51.8)
|
(190.4)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
1,245.6
|
887.1
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
2.5
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
311
|
(579.8)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
924.5
|
191.1
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
3,660.8
|
7,867
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(4,098.4)
|
(7,429.8)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(540.9)
|
(572.2)
|
|
|
|
|
|
|
|
|
Other Financing
|
(15.9)
|
(7.5)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(994.4)
|
(142.5)
|
|
|
|
|
|
|
|
|
Net Change Cash & Cash Equiv.
|
(69.9)
|
48.6
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Open
|
123.9
|
75.3
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Close
|
54
|
123.9
|
|
|
|
|
|
|
|
|