Statement of Cash Flows
January 1 to December 31
Download XLS |
|
|
|
||||||
€ million |
Notes |
2017 |
20161 |
|||||
|
|
|
|
|||||
|
||||||||
|
|
|
|
|||||
Net income for the year |
|
884.8 |
189.3 |
|||||
Income from discontinued operations |
|
-634.7 |
-11.2 |
|||||
Depreciation and impairment losses/reversals of fixed assets |
|
590.4 |
618.0 |
|||||
Result from disposal of fixed assets |
|
3.0 |
-4.6 |
|||||
Other non-cash expenses and income |
|
40.0 |
-16.1 |
|||||
Result from equity accounting |
|
-42.0 |
-0.2 |
|||||
Net interest income |
|
30.8 |
35.2 |
|||||
Interest paid |
|
-41.2 |
-38.7 |
|||||
Interest received |
|
7.6 |
5.3 |
|||||
Income tax expense |
|
84.9 |
68.3 |
|||||
Taxes paid |
|
-92.8 |
-74.8 |
|||||
Dividends received |
|
2.6 |
4.1 |
|||||
Change in inventories |
|
-97.7 |
-56.4 |
|||||
Change in trade receivables |
|
6.0 |
-71.8 |
|||||
Change in non-financial assets |
|
-34.5 |
-5.2 |
|||||
Change in financial assets |
|
-63.0 |
-3.7 |
|||||
Change in provisions |
|
67.1 |
52.6 |
|||||
Change in non-financial liabilities |
|
38.6 |
11.3 |
|||||
Change in financial liabilities |
|
-66.8 |
82.2 |
|||||
Change in advance payments received |
|
-70.1 |
-162.6 |
|||||
Cash flow from operating activities (gross cash flow) – continuing operations |
613.0 |
621.0 |
||||||
Cash flow from operating activities (gross cash flow) – discontinued operations |
|
44.1 |
115.6 |
|||||
Cash flow from operating activities (gross cash flow) |
|
657.1 |
736.6 |
|||||
|
|
|
|
|||||
Investments in intangible assets, property, plant and equipment, and investment property |
|
-328.2 |
-417.7 |
|||||
Investments in financial assets |
|
-0.1 |
– |
|||||
Proceeds from the disposal of intangible assets, and property, plant and equipment |
|
3.2 |
6.2 |
|||||
Proceeds from the disposal of investments |
|
0.1 |
– |
|||||
Cash payments for acquisitions |
|
– |
-8.8 |
|||||
Cash flow from long-term investing activities before securities |
|
-325.0 |
-420.3 |
|||||
Cash receipts from the disposal of securities and fixed-term deposits |
|
245.0 |
79.1 |
|||||
Cash payments for the acquisition of securities and fixed-term deposits |
|
-402.6 |
-153.2 |
|||||
Cash flow from investing activities – continuing operations |
-482.6 |
-494.4 |
||||||
Cash receipts from deconsolidation of Siltronic segment less divested cash |
|
191.8 |
– |
|||||
Cash flow from investing activities – discontinued operations |
|
-26.0 |
-135.5 |
|||||
Cash flow from investing activities |
|
-316.8 |
-629.9 |
|||||
|
|
|
|
|||||
Dividends paid |
|
-99.4 |
-99.4 |
|||||
Dividends paid to non-controlling interests |
|
-4.6 |
-1.3 |
|||||
Cash receipts from the change in ownership interests in Siltronic AG |
|
87.6 |
– |
|||||
Bank loans raised |
|
238.7 |
255.9 |
|||||
Bank loans repaid |
|
-550.4 |
-285.8 |
|||||
Other financial liabilities repaid |
|
-5.0 |
-5.2 |
|||||
Cash flow from financing activities – continuing operations |
-333.1 |
-135.8 |
||||||
Cash flow from financing activities |
|
-333.1 |
-135.8 |
|||||
Change due to exchange-rate fluctuations |
|
-3.8 |
2.1 |
|||||
Change in cash and cash equivalents |
3.4 |
-27.0 |
||||||
At the beginning of the year |
|
283.5 |
310.5 |
|||||
At the end of the year |
|
286.9 |
283.5 |
|||||
|
|
|
|