|
|
Receipts
|
51.64
|
82.35
|
|
|
|
|
|
|
|
|
Payments
|
(183.01)
|
(172.89)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
4.88
|
3
|
|
|
|
|
|
|
|
|
Interest Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Cash Flow
|
(126.49)
|
(87.53)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(38.72)
|
(214.94)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
12.33
|
|
|
|
|
|
|
|
|
Net Cash used in Investing Activity
|
(38.72)
|
(202.61)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(165.21)
|
(290.14)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
103.18
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
79.16
|
292.46
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(3.55)
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(8.46)
|
(10.29)
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
170.33
|
282.17
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equiv.
|
5.12
|
(4.23)
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
136.54
|
132.13
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(0.97)
|
(3.79)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
140.69
|
124.11
|
|
|
|
|
|
|
|
|