|
|
Receipts
|
6,586.31
|
6,039.26
|
|
|
|
|
|
|
|
|
Payments
|
(6,022.71)
|
(5,265.67)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
2.58
|
2.51
|
|
|
|
|
|
|
|
|
Interest Paid
|
(75.28)
|
(85.4)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(119.27)
|
(89.74)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
371.64
|
600.96
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(72.64)
|
(110.76)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(12.25)
|
(177.12)
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
16.97
|
8.38
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(67.92)
|
(279.5)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
303.72
|
321.46
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
642.07
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
281.43
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(276.37)
|
(158.15)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(77.52)
|
(113.57)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(108.25)
|
(95.5)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(462.13)
|
556.28
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(158.41)
|
877.74
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
1,004.71
|
127.71
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(17.33)
|
(0.74)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
828.97
|
1,004.71
|
|
|
|
|
|
|
|
|