|
|
Receipts
|
89.34
|
87.03
|
|
|
|
|
|
|
|
|
Payments
|
(22.32)
|
(24.48)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
0.14
|
0.1
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(0.2)
|
(0.05)
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
66.97
|
62.6
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(0.05)
|
(0.03)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(23.71)
|
(17.29)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
25.68
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(23.76)
|
8.36
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
43.21
|
70.96
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
58.45
|
101.6
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(38.55)
|
(111.5)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(34.08)
|
(35.19)
|
|
|
|
|
|
|
|
|
Other Financing
|
(29.14)
|
(25.73)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(43.32)
|
(70.82)
|
|
|
|
|
|
|
|
|
Net Change Cash & Cash Equiv.
|
(0.11)
|
0.13
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Open
|
0.97
|
0.84
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash & Cash Equiv. Close
|
0.86
|
0.97
|
|
|
|
|
|
|
|
|