Statement of Cash Flows
January 1 to December 31
Download XLS |
|
|
|
||||
€ million |
Notes |
2019 |
2018 |
|||
---|---|---|---|---|---|---|
|
|
|
|
|||
Net income for the year |
|
-629.6 |
260.1 |
|||
Depreciation / amortization and impairment losses/reversals of fixed assets |
|
1,319.7 |
540.4 |
|||
Result from disposal of fixed assets |
|
5.9 |
3.7 |
|||
Other non-cash expenses and income |
|
45.2 |
66.2 |
|||
Result from equity accounting |
|
-54.3 |
-131.7 |
|||
Net interest income |
|
9.7 |
14.1 |
|||
Interest paid |
|
-19.3 |
-20.3 |
|||
Interest received |
|
10.6 |
9.5 |
|||
Income tax expense |
|
38.4 |
64.3 |
|||
Taxes paid |
|
-10.5 |
-152.0 |
|||
Dividends received |
|
48.8 |
23.1 |
|||
Change in inventories |
|
-9.1 |
-308.8 |
|||
Change in trade receivables |
|
52.0 |
-22.0 |
|||
Change in non-financial assets |
|
19.3 |
-0.3 |
|||
Change in financial assets |
|
-0.9 |
45.0 |
|||
Change in provisions |
|
-30.9 |
13.5 |
|||
Change in non-financial liabilities |
|
-76.3 |
-3.4 |
|||
Change in financial liabilities |
|
-82.9 |
150.0 |
|||
Change in contract liabilities |
|
-30.8 |
-41.8 |
|||
Cash flow from operating activities (gross cash flow) |
605.0 |
509.6 |
||||
|
|
|
|
|||
Investments in intangible assets, property, plant and equipment, and investment property |
|
-415.1 |
-408.8 |
|||
Investments in financial assets |
|
-6.6 |
-0.1 |
|||
Proceeds from the disposal of fixed assets |
|
1.1 |
6.5 |
|||
Cash payments for acquisitions |
|
– |
-21.0 |
|||
Cash flow from long-term investing activities before securities |
|
-420.6 |
-423.4 |
|||
Cash receipts from the disposal of securities and fixed-term deposits |
|
26.0 |
587.8 |
|||
Cash payments for the acquisition of securities and fixed-term deposits |
|
-88.9 |
-373.8 |
|||
Cash flow from investing activities |
-483.5 |
-209.4 |
||||
|
|
|
|
|||
Dividends paid |
|
-124.2 |
-223.6 |
|||
Dividends paid to non-controlling interests |
|
-9.2 |
-4.7 |
|||
Additions to financial liabilities |
|
222.1 |
366.4 |
|||
Repayment of financial liabilities |
|
-80.1 |
-374.3 |
|||
Lease liabilities repaid |
|
-34.8 |
-4.3 |
|||
Cash flow from financing activities |
-26.2 |
-240.5 |
||||
Change due to exchange-rate fluctuations |
|
-0.6 |
-5.5 |
|||
Change in cash and cash equivalents |
94.7 |
54.2 |
||||
At the beginning of the year |
|
341.1 |
286.9 |
|||
At the end of the year |
|
435.8 |
341.1 |