Cash flows from operating activities | | | |
Operating profit | | 34.1 | 33.2 |
Non-underlying items | | 65.1 | 48.1 |
Underlying operating profit | | 99.2 | 81.3 |
Adjustments for: | | | |
Depreciation | 13 | 4.8 | 4.9 |
Amortisation and impairment | 12 | 2.6 | 2.0 |
Loss on disposal of intangible assets | 7 | — | 0.3 |
Loss on disposal of tangible assets | 7 | — | 0.2 |
Equity settled share-based payment expense | 28 | 2.4 | 2.3 |
Underlying operating cash flow before changes in working capital | | 109.0 | 91.0 |
Increase in inventories | | (22.5) | (1.6) |
(Increase)/decrease in trade and other receivables | | (9.5) | 6.4 |
Increase in trade and other payables | | 8.6 | 2.1 |
Cash generated from operating activities before interest, taxation and non-underlying items | 85.6 | 97.9 |
Cash outflows in respect of non-underlying items | | (4.4) | (3.7) |
Cash generated from operating activities before interest and taxation | | 81.2 | 94.2 |
Interest paid | | (5.7) | (4.8) |
Income taxes paid | | (11.5) | (12.0) |
Net cash inflow from operating activities | | 64.0 | 77.4 |
Cash flows from investing activities | | | |
Acquisition of subsidiaries (net of cash acquired) | | (227.3) | (35.0) |
Acquisition of non-controlling interests | 27 | (1.8) | (0.6) |
Acquisition of investments in associates | 6 | — | (11.0) |
Purchase of property, plant and equipment | 13 | (4.9) | (4.2) |
Capitalised development expenditure | 12 | (1.3) | (1.2) |
Purchase of other intangible non-current assets | 12 | (6.4) | (5.2) |
Net cash outflow from investing activities | | (241.7) | (57.2) |
Cash flows from financing activities | | | |
Proceeds from the issue of share capital | 25 | 103.3 | 0.9 |
Own shares purchased | 26 | — | (0.6) |
New borrowings | | 133.4 | 25.0 |
Expenses of raising borrowing facilities | | (3.9) | (0.1) |
Repayment of borrowings | | (17.2) | (5.9) |
Dividends paid | 10 | (21.8) | (17.7) |
Net cash inflow from financing activities | | 193.8 | 1.6 |
Net increase in cash and cash equivalents | | 16.1 | 21.8 |
Cash and cash equivalents at start of period | | 61.2 | 39.1 |
Exchange differences on cash and cash equivalents | | 2.4 | 0.3 |
Cash and cash equivalents at end of period | 18 | 79.7 | 61.2 |
| | | |
Reconciliation of net cash flow to movement in net borrowings | | | |
Net increase in cash and cash equivalents | | 16.1 | 21.8 |
New borrowings | | (133.4) | (25.0) |
Repayment of borrowings | | 17.2 | 5.9 |
Expenses of raising borrowing facilities | | 3.9 | 0.1 |
Exchange differences on cash and cash equivalents | | 2.4 | 0.3 |
Retranslation of foreign borrowings | | 3.3 | (6.3) |
Other non-cash changes | | (0.9) | (0.2) |
Movement in net borrowings in the period | | (91.4) | (3.4) |
Net borrowings at start of period | | (120.0) | (116.6) |
Net borrowings at end of period | 29 | (211.4) | (120.0) |