|
|
Receipts
|
762.1
|
725.2
|
|
|
|
|
|
|
|
|
Payments
|
(315.6)
|
(261.3)
|
|
|
|
|
|
|
|
|
Dividends Received
|
478.1
|
312.2
|
|
|
|
|
|
|
|
|
Interest Received
|
1.3
|
0.5
|
|
|
|
|
|
|
|
|
Interest Paid
|
(147.4)
|
(145.9)
|
|
|
|
|
|
|
|
|
Other
|
280.4
|
148.3
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(59.6)
|
(49.1)
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
999.3
|
729.9
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(16.4)
|
(21.7)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(1,216.5)
|
(1,038)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
534.9
|
439.9
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(698)
|
(619.8)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
301.3
|
110.1
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
8,405
|
5,244.8
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(7,983.6)
|
(4,688.6)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(567.9)
|
(548.3)
|
|
|
|
|
|
|
|
|
Other Financing
|
(143.1)
|
(116)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(289.6)
|
(108.1)
|
|
|
|
|
|
|
|
|
Net Change Cash & Cash Equiv.
|
11.7
|
2
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Open
|
31.8
|
29.8
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Close
|
43.5
|
31.8
|
|
|
|
|
|
|
|
|