Consolidated Cash Flow Statement

 

 

2022/2023
EUR 1,000

 

2021/2022
EUR 1,000

 

 

Earnings before taxes

 

212,995.5

 

121,909.7

 

Tax payments

 

-32,338.8

 

-33,054.5

 

(15)

Earnings after income taxes

 

180,656.7

 

88,855.2

 

 

Depreciation, amortisation and impairments/impairment reversals of non-current assets

 

179,330.2

 

166,226.7

 

(16)

Change in non-current provisions

 

-11,387.1

 

-22,340.3

 

 

Change in other non-current assets

 

98.4

 

24,247.8

 

 

Change in other non-current liabilities and advances received

 

1,254.3

 

-190.7

 

 

Retained earnings of equity companies

 

-7,814.3

 

-10,653.4

 

 

Construction cost subsidies received

 

46,097.2

 

44,682.9

 

(26)

Income from the reversal of construction cost subsidies

 

-30,765.7

 

-29,279.3

 

(26)

Losses from the disposal of assets

 

2,097.0

 

2,048.7

 

 

Gains from the disposal of assets

 

-3,005.4

 

-38,069.2

 

(31)

Other non-cash expenses and income

 

-3,963.5

 

-1,457.1

 

 

 

 

352,597.8

 

224,071.3

 

 

Change in current assets

 

69,561.6

 

-256,467.6

 

 

Payments from hedging transactions

 

-960,877.7

 

1,694,620.8

 

(24.1.)

Non-cash items from derivatives

 

-317,449.0

 

-382,959.2

 

(24.1.)

Initial margins for derivatives

 

324,445.9

 

-342,518.4

 

(24.1.)

Change in current liabilities

 

63,461.6

 

169,688.3

 

 

Change in current provisions

 

-36,678.2

 

30,085.8

 

 

Cash flow from operating activities

 

-504,938.0

 

1,136,521.0

 

 

Inflow from the disposal of property, plant and equipment, and intangible assets

 

7,840.8

 

1,783.3

 

 

Outflow for additions to property, plant, equipment and intangible assets

 

-205,710.6

 

-184,499.4

 

(16)

Inflow from the disposal of financial assets

 

281,360.8

 

34,806.7

 

 

Change in scope of consolidation less acquired cash

 

-

 

-3,259.4

 

(3)

Outflow for additions to financial assets and other financial investments

 

-192,882.0

 

-189,105.5

 

 

Cash flow from investments

 

-109,391.0

 

-340,274.3

 

 

Dividend distribution

 

-53,647.2

 

-67,237.4

 

(33)

Acquisition of own shares and non-controlling interests

 

-341.4

 

-237.8

 

 

Other changes in financial liabilities

 

-30,466.4

 

-18,660.2

 

(24.10.)

Cash flow from financing activities

 

-84,455.0

 

-86,135.4

 

 

 

 

 

 

 

Total cash flow

 

-698,784.0

 

710,111.3

 

 

 

 

 

 

 

Cash funds at beginning of period

 

929,449.9

 

219,197.3

 

(22)

Cash flow

 

-698,784.0

 

710,111.3

 

 

Exchange rate effects

 

3.5

 

141.3

 

 

Cash funds at end of period

 

230,669.4

 

929,449.9

 

(22)

 

 

 

 

 

 

 

The cash flow from operating activities includes:

 

 

 

 

 

 

 

 

 

 

 

Interest received

 

12,695.2

 

1,103.8

 

 

Interest paid

 

21,899.1

 

24,309.7

 

 

Dividends received

 

9,860.9

 

15,683.3

 

(17)