Statement of Cash Flows
January 1 to December 31
|
|
|
|
|
||
€ million |
|
Notes |
|
2021 |
|
2020 |
---|---|---|---|---|---|---|
|
|
|
|
|
|
|
Net income for the year |
|
|
|
827.8 |
|
202.3 |
Depreciation, amortization and (reversals of) impairments of fixed assets |
|
|
|
404.2 |
|
403.5 |
Result from disposal of fixed assets |
|
|
|
3.3 |
|
2.6 |
Other non-cash expenses and income |
|
|
|
-116.8 |
|
24.2 |
Result from equity accounting |
|
|
|
-62.4 |
|
-34.9 |
Net interest income |
|
|
|
16.3 |
|
13.9 |
Interest paid |
|
|
|
-21.6 |
|
-23.3 |
Interest received |
|
|
|
6.7 |
|
7.9 |
Income tax expense |
|
|
|
265.8 |
|
15.6 |
Taxes paid |
|
|
|
-151.0 |
|
-11.3 |
Dividends received |
|
|
|
23.0 |
|
27.8 |
Change in inventories |
|
|
|
-165.9 |
|
42.5 |
Change in trade receivables |
|
|
|
-185.2 |
|
-21.0 |
Change in non-financial assets |
|
|
|
-38.0 |
|
-10.2 |
Change in financial assets |
|
|
|
-10.9 |
|
6.9 |
Change in provisions |
|
|
|
-262.8 |
|
50.8 |
Change in non-financial liabilities |
|
|
|
126.9 |
|
80.6 |
Change in financial liabilities |
|
|
|
315.0 |
|
81.7 |
Change in contract liabilities |
|
|
|
90.0 |
|
14.1 |
Cash flow from operating activities (gross cash flow) |
|
|
1,064.4 |
|
873.7 |
|
|
|
|
|
|
|
|
Investments in intangible assets, property, plant and equipment, and investment property |
|
|
|
-321.3 |
|
-226.5 |
Investments in financial assets |
|
|
|
-0.3 |
|
-0.4 |
Proceeds from the disposal of fixed assets/financial assets |
|
|
|
46.8 |
|
50.9 |
Cash payments for acquisitions |
|
|
|
-28.8 |
|
– |
Cash flow from long-term investing activities before securities |
|
|
|
-303.6 |
|
-176.0 |
Cash receipts from the disposal of securities and fixed-term deposits |
|
|
|
496.8 |
|
334.1 |
Cash payments for the acquisition of securities and fixed-term deposits |
|
|
|
-832.9 |
|
-941.2 |
Cash flow from investing activities |
|
|
-639.7 |
|
-783.1 |
|
|
|
|
|
|
|
|
Dividends paid |
|
|
|
-99.4 |
|
-24.8 |
Dividends paid to non-controlling interests |
|
|
|
-11.0 |
|
-3.4 |
Additions to financing liabilities |
|
|
|
2.4 |
|
518.2 |
Repayment of financing liabilities |
|
|
|
-14.5 |
|
-341.1 |
Lease liabilities repaid |
|
|
|
-31.4 |
|
-31.8 |
Cash flow from financing activities |
|
|
-153.9 |
|
117.1 |
|
Change due to exchange-rate fluctuations |
|
|
|
29.8 |
|
-17.5 |
Change in cash and cash equivalents |
|
|
300.6 |
|
190.2 |
|
At the beginning of the year |
|
|
|
626.0 |
|
435.8 |
At the end of the year |
|
|
|
926.6 |
|
626.0 |