|
|
Receipts
|
630.4
|
420.01
|
|
|
|
|
|
|
|
|
Payments
|
(417.67)
|
(366.33)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
1.56
|
0.06
|
|
|
|
|
|
|
|
|
Interest Paid
|
(1.33)
|
(0.38)
|
|
|
|
|
|
|
|
|
Other
|
(6.33)
|
(6.71)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
206.64
|
46.67
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(108.28)
|
(126.17)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
378.32
|
-
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
270.03
|
(126.17)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
476.67
|
(79.5)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
158.9
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(34.87)
|
(47.25)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(33.11)
|
(44.48)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(67.99)
|
67.18
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
408.68
|
(12.32)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
20.11
|
32.53
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
0.02
|
(0.09)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
428.81
|
20.11
|
|
|
|
|
|
|
|
|