|
2017/2018 |
2016/2017 |
|
|||
Earnings before income taxes |
158,117.1 |
202,452.9 |
|
|||
Tax payments |
-34,905.8 |
-26,084.6 |
|
|||
Earnings after taxes |
123,211.3 |
176,368.3 |
|
|||
Depreciation/reversals of non-current assets |
146,174.8 |
132,742.2 |
|
|||
Change in non-current provisions |
-8,736.1 |
-11,025.7 |
|
|||
Change in other non-current assets |
1,942.6 |
-790.0 |
|
|||
Change in other non-current liabilities |
-8,558.0 |
-5,133.2 |
|
|||
Retained earnings of equity companies |
-16,426.9 |
-15,079.0 |
|
|||
Construction cost subsidies received |
34,386.5 |
28,668.0 |
||||
Revenues from the reversal of construction cost subsidies |
-25,805.9 |
-24,984.6 |
||||
Losses from the disposal of assets |
3,418.4 |
5,101.5 |
|
|||
Profits from the disposal of assets |
-7,935.2 |
-9,329.7 |
|
|||
Other non-cash expenses and revenues |
-7,023.7 |
15,506.0 |
|
|||
|
234,647.8 |
292,043.8 |
|
|||
Change in inventories and current receivables |
-55,842.4 |
-35,571.9 |
|
|||
Payments from hedging transactions |
68,306.4 |
21,483.6 |
|
|||
Change in current liabilities |
7,866.9 |
-2,946.4 |
|
|||
Change in current provisions |
3,019.1 |
3,802.9 |
|
|||
CASH FLOW FROM OPERATING ACTIVITIES |
257,997.8 |
278,812.0 |
|
|||
Inflow from the disposal of property, plant and equipment, and intangible assets |
3,764.6 |
6,560.4 |
|
|||
Outflow for additions to property, plant, equipment and intangible assets |
-201,766.9 |
-178,268.1 |
|
|||
Inflow from the disposal of financial assets |
18,463.3 |
45,839.8 |
|
|||
Change in scope of consolidation |
66.7 |
-1,915.0 |
||||
Outflow for additions to financial assets and other financial investments |
-5,905.2 |
-33,961.8 |
|
|||
CASH FLOW FROM INVESTMENTS |
-185,377.5 |
-161,744.7 |
|
|||
Dividend distribution |
-53,846.4 |
-53,843.9 |
||||
Acquisition of own shares and non-controlling interests |
-1,198.4 |
-120.3 |
|
|||
Principal repayment of loan for Gas- und Dampfkraftwerk Timelkam GmbH |
-5,250.0 |
-39,143.7 |
||||
Principal repayment of non-current liabilities to banks |
– |
-20,000.0 |
|
|||
Other changes in financial liabilities |
-4,014.1 |
-6,950.3 |
||||
CASH FLOW FROM FINANCING ACTIVITIES |
-64,308.9 |
-120,058.2 |
|
|||
|
|
|
|
|||
TOTAL CASH FLOW |
8,311.4 |
-2,990.9 |
|
|||
Cash funds at beginning of period |
93,030.3 |
95,605.0 |
||||
Cash flow |
8,311.4 |
-2,990.9 |
|
|||
Exchange rate effects |
94.9 |
416.2 |
|
|||
Cash funds at end of period |
101,436.6 |
93,030.3 |
||||
|
|
|
|
|||
The cash flow from operating activities includes: |
|
|
|
|||
|
|
|
|
|||
Interest received |
1,014.9 |
801.6 |
|
|||
Interest paid |
17,542.4 |
26,456.2 |
|
|||
Dividends received |
49,374.2 |
59,150.6 |