Statement of Cash Flows
January 1 to December 31
|
|
|
|
|
||
€ million |
|
Notes |
|
2022 |
|
2021 |
---|---|---|---|---|---|---|
|
|
|
|
|
|
|
Net income for the year |
|
|
|
1,281.6 |
|
827.8 |
Depreciation, amortization and (reversals of) impairments of fixed assets |
|
|
|
402.1 |
|
404.2 |
Result from disposal of fixed assets |
|
|
|
-3.4 |
|
3.3 |
Other non-cash expenses and income |
|
|
|
53.9 |
|
-116.8 |
Result from equity accounting |
|
|
|
-200.9 |
|
-62.4 |
Net interest income |
|
|
|
18.5 |
|
16.3 |
Interest paid |
|
|
|
-28.4 |
|
-21.6 |
Interest received |
|
|
|
8.8 |
|
6.7 |
Income tax expense |
|
|
|
334.6 |
|
265.8 |
Taxes paid |
|
|
|
-392.3 |
|
-151.0 |
Dividends received |
|
|
|
27.7 |
|
23.0 |
Change in inventories |
|
|
|
-493.0 |
|
-165.9 |
Change in trade receivables |
|
|
|
-67.6 |
|
-185.2 |
Change in trade payables |
|
|
|
88.6 |
|
297.4 |
Change in non-financial assets |
|
|
|
-69.2 |
|
-38.0 |
Change in financial assets |
|
|
|
-14.8 |
|
-10.9 |
Change in provisions |
|
|
|
42.8 |
|
-262.8 |
Change in non-financial liabilities |
|
|
|
28.1 |
|
126.9 |
Change in financial liabilities |
|
|
|
19.3 |
|
17.6 |
Change in contract liabilities |
|
|
|
89.1 |
|
90.0 |
Cash flow from operating activities (gross cash flow) |
|
|
1,125.5 |
|
1,064.4 |
|
|
|
|
|
|
|
|
Investments in intangible assets, property, plant and equipment, and investment property |
|
|
|
-561.2 |
|
-321.3 |
Investments in financial assets |
|
|
|
-0.5 |
|
-0.3 |
Proceeds from the disposal of fixed assets/financial assets |
|
|
|
10.8 |
|
46.8 |
Cash payments for acquisitions |
|
|
|
-135.8 |
|
-28.8 |
Cash flow from long-term investing activities before securities |
|
|
|
-686.7 |
|
-303.6 |
Cash receipts from the disposal of securities and |
|
|
|
824.4 |
|
496.8 |
Cash payments for the acquisition of securities and |
|
|
|
-839.1 |
|
-832.9 |
Cash flow from investing activities |
|
|
-701.4 |
|
-639.7 |
|
|
|
|
|
|
|
|
Dividends paid |
|
|
|
-397.4 |
|
-99.4 |
Dividends paid to non-controlling interests |
|
|
|
-9.2 |
|
-11.0 |
Additions to financing liabilities |
|
|
|
315.5 |
|
2.4 |
Repayment of financing liabilities |
|
|
|
-331.2 |
|
-14.5 |
Lease liabilities repaid |
|
|
|
-36.2 |
|
-31.4 |
Cash flow from financing activities |
|
|
-458.5 |
|
-153.9 |
|
Change due to exchange-rate fluctuations |
|
|
|
2.5 |
|
29.8 |
Change in cash and cash equivalents |
|
|
-31.9 |
|
300.6 |
|
At the beginning of the year |
|
|
|
926.6 |
|
626.0 |
At the end of the year |
|
|
|
894.7 |
|
926.6 |