Statement of Cash Flows
January 1 to December 31
Download XLS |
|
|
|
|
|
||
€ million |
|
Notes |
|
2020 |
|
2019 |
---|---|---|---|---|---|---|
|
|
|
|
|
|
|
Net income for the year |
|
|
|
202.3 |
|
-629.6 |
Depreciation, amortization and impairment losses/reversals of fixed assets |
|
|
|
403.5 |
|
1,319.7 |
Result from disposal of fixed assets |
|
|
|
2.6 |
|
5.9 |
Other non-cash expenses and income |
|
|
|
24.2 |
|
45.2 |
Result from equity accounting |
|
|
|
-34.9 |
|
-54.3 |
Net interest income |
|
|
|
13.9 |
|
9.7 |
Interest paid |
|
|
|
-23.3 |
|
-19.3 |
Interest received |
|
|
|
7.9 |
|
10.6 |
Income tax expense |
|
|
|
15.6 |
|
38.4 |
Taxes paid |
|
|
|
-11.3 |
|
-10.5 |
Dividends received |
|
|
|
27.8 |
|
48.8 |
Change in inventories |
|
|
|
42.5 |
|
-9.1 |
Change in trade receivables |
|
|
|
-21.0 |
|
52.0 |
Change in non-financial assets |
|
|
|
-10.2 |
|
19.3 |
Change in financial assets |
|
|
|
6.9 |
|
-0.9 |
Change in provisions |
|
|
|
50.8 |
|
-30.9 |
Change in non-financial liabilities |
|
|
|
80.6 |
|
-76.3 |
Change in financial liabilities |
|
|
|
81.7 |
|
-82.9 |
Change in contract liabilities |
|
|
|
14.1 |
|
-30.8 |
Cash flow from operating activities (gross cash flow) |
|
|
873.7 |
|
605.0 |
|
|
|
|
|
|
|
|
Investments in intangible assets, property, plant and equipment, and |
|
|
|
-226.5 |
|
-415.1 |
Investments in financial assets |
|
|
|
-0.4 |
|
-6.6 |
Proceeds from the disposal of fixed assets/financial assets |
|
|
|
50.9 |
|
1.1 |
Cash payments for acquisitions |
|
|
|
– |
|
– |
Cash flow from long-term investing activities before securities |
|
|
|
-176.0 |
|
-420.6 |
Cash receipts from the disposal of securities and fixed-term deposits |
|
|
|
334.1 |
|
26.0 |
Cash payments for the acquisition of securities and fixed-term deposits |
|
|
|
-941.2 |
|
-88.9 |
Cash flow from investing activities |
|
|
-783.1 |
|
-483.5 |
|
|
|
|
|
|
|
|
Dividends paid |
|
|
|
-24.8 |
|
-124.2 |
Dividends paid to non-controlling interests |
|
|
|
-3.4 |
|
-9.2 |
Additions to financial liabilities |
|
|
|
518.2 |
|
222.1 |
Repayment of financial liabilities |
|
|
|
-341.1 |
|
-80.1 |
Lease liabilities repaid |
|
|
|
-31.8 |
|
-34.8 |
Cash flow from financing activities |
|
|
117.1 |
|
-26.2 |
|
Change due to exchange-rate fluctuations |
|
|
|
-17.5 |
|
-0.6 |
Change in cash and cash equivalents |
|
|
190.2 |
|
94.7 |
|
At the beginning of the year |
|
|
|
435.8 |
|
341.1 |
At the end of the year |
|
|
|
626.0 |
|
435.8 |