|
|
2021/2022 |
|
2020/2021 |
|
|
---|---|---|---|---|---|---|
Earnings before income taxes |
|
121,909.7 |
|
168,269.2 |
|
|
Tax payments |
|
-33,054.5 |
|
-31,025.8 |
|
|
Earnings after income taxes |
|
88,855.2 |
|
137,243.4 |
|
|
Depreciation, amortisation and impairments/impairment reversals of non-current assets |
|
166,226.7 |
|
152,050.2 |
|
|
Change in non-current provisions |
|
-22,340.3 |
|
-253.7 |
|
|
Change in other non-current assets |
|
24,247.8 |
|
-26,435.9 |
|
|
Change in other non-current liabilities and advances received |
|
-190.7 |
|
-2,319.5 |
|
|
Retained earnings of equity companies |
|
-10,653.4 |
|
-21,775.0 |
|
|
Construction cost subsidies received |
|
44,682.9 |
|
40,800.1 |
|
|
Income from the reversal of construction cost subsidies |
|
-29,279.3 |
|
-28,092.9 |
|
|
Losses from the disposal of assets |
|
2,048.7 |
|
1,540.9 |
|
|
Gains from the disposal of assets |
|
-38,069.2 |
|
-2,427.0 |
|
|
Other non-cash expenses and income |
|
-1,457.1 |
|
-2,142.9 |
|
|
|
|
224,071.3 |
|
248,187.7 |
|
|
Change in current assets |
|
-256,467.6 |
|
-65,273.2 |
|
|
Payments from hedging transactions |
|
1,694,620.8 |
|
320,798.4 |
|
|
Non-cash items from derivatives |
|
-382,959.2 |
|
-44,880.7 |
|
|
Initial margins for derivatives |
|
-342,518.4 |
|
-50,881.8 |
|
|
Change in current liabilities |
|
169,688.3 |
|
-54,254.1 |
|
|
Change in current provisions |
|
30,085.8 |
|
24,977.2 |
|
|
Cash flow from operating activities |
|
1,136,521.0 |
|
378,673.5 |
|
|
Inflow from the disposal of property, plant and equipment, and intangible assets |
|
1,783.3 |
|
4,194.1 |
|
|
Outflow for additions to property, plant, equipment and intangible assets |
|
-184,499.4 |
|
-198,072.5 |
|
|
Inflow from the disposal of financial assets |
|
34,806.7 |
|
13,579.1 |
|
|
Change in scope of consolidation less acquired cash |
|
-3,259.4 |
|
- |
|
|
Outflow for additions to financial assets and other financial investments |
|
-189,105.5 |
|
-34,891.4 |
|
|
Cash flow from investments |
|
-340,274.3 |
|
-215,190.7 |
|
|
Dividend distribution |
|
-67,237.4 |
|
-53,948.7 |
|
|
Acquisition of own shares and non-controlling interests |
|
-237.8 |
|
-27.6 |
|
|
Issuance of registered bonds |
|
- |
|
75,000.0 |
|
|
Other changes in financial liabilities |
|
-18,660.2 |
|
-11,795.1 |
|
|
Cash flow from financing activities |
|
-86,135.4 |
|
9,228.6 |
|
|
|
|
|
|
|
|
|
Total cash flow |
|
710,111.3 |
|
172,711.4 |
|
|
|
|
|
|
|
|
|
Cash funds at beginning of period |
|
219,197.3 |
|
46,304.8 |
|
|
Cash flow |
|
710,111.3 |
|
172,711.4 |
|
|
Exchange rate effects |
|
141.3 |
|
181.1 |
|
|
Cash funds at end of period |
|
929,449.9 |
|
219,197.3 |
|
|
|
|
|
|
|
|
|
The cash flow from operating activities includes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received |
|
1,103.8 |
|
1,000.0 |
|
|
Interest paid |
|
24,309.7 |
|
21,312.9 |
|
|
Dividends received |
|
15,683.3 |
|
9,331.5 |
|