|
|
Receipts
|
667.24
|
420.05
|
|
|
|
|
|
|
|
|
Payments
|
(343.47)
|
(304.23)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Paid
|
(1.87)
|
(2.76)
|
|
|
|
|
|
|
|
|
Other
|
8.46
|
17.03
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(2.15)
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
328.21
|
130.09
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(60.89)
|
(74.03)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(296.71)
|
(98.31)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
0.7
|
4.84
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
10
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
0.15
|
36.5
|
|
|
|
|
|
|
|
|
Other Investments
|
11.72
|
1.72
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(335.03)
|
(129.28)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(6.82)
|
0.81
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
0.68
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
25
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(0.77)
|
(26.19)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(11.24)
|
(23.15)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(12.01)
|
(23.66)
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
(18.83)
|
(22.85)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
0.05
|
0.31
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
55.04
|
77.58
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
36.26
|
55.04
|
|
|
|
|
|
|
|
|