|
|
Receipts
|
703.79
|
533.07
|
|
|
|
|
|
|
|
|
Payments
|
(663.11)
|
(484.81)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
1.15
|
0.1
|
|
|
|
|
|
|
|
|
Interest Paid
|
(17.09)
|
(10.6)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
3.11
|
|
|
|
|
|
|
|
|
Other
|
(0)
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
24.74
|
40.88
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(115.15)
|
(96.94)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
0.06
|
15.03
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(115.09)
|
(81.91)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(90.35)
|
(41.03)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
109.25
|
50.29
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(7.45)
|
(5.25)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(2.54)
|
(2.59)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
99.26
|
42.45
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
8.91
|
1.42
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
22.32
|
20.9
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
0
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
31.23
|
22.32
|
|
|
|
|
|
|
|
|