|
|
2022/2023 |
|
2021/2022 |
|
|
---|---|---|---|---|---|---|
Earnings before taxes |
|
212,995.5 |
|
121,909.7 |
|
|
Tax payments |
|
-32,338.8 |
|
-33,054.5 |
|
|
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 |
|
|
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 |
|
|
Income from the reversal of construction cost subsidies |
|
-30,765.7 |
|
-29,279.3 |
|
|
Losses from the disposal of assets |
|
2,097.0 |
|
2,048.7 |
|
|
Gains from the disposal of assets |
|
-3,005.4 |
|
-38,069.2 |
|
|
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 |
|
|
Non-cash items from derivatives |
|
-317,449.0 |
|
-382,959.2 |
|
|
Initial margins for derivatives |
|
324,445.9 |
|
-342,518.4 |
|
|
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 |
|
|
Inflow from the disposal of financial assets |
|
281,360.8 |
|
34,806.7 |
|
|
Change in scope of consolidation less acquired cash |
|
- |
|
-3,259.4 |
|
|
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 |
|
|
Acquisition of own shares and non-controlling interests |
|
-341.4 |
|
-237.8 |
|
|
Other changes in financial liabilities |
|
-30,466.4 |
|
-18,660.2 |
|
|
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 |
|
|
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 |
|
|
|
|
|
|
|
|
|
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 |
|