Consolidated Cash Flow Statement
|
|
2023/2024 |
|
2022/2023 |
|
|
---|---|---|---|---|---|---|
Earnings before taxes |
|
400,145.4 |
|
212,995.5 |
|
|
Tax payments |
|
-31,434.9 |
|
-32,338.8 |
|
|
Earnings after income taxes |
|
368,710.5 |
|
180,656.7 |
|
|
Depreciation, amortisation and impairments/impairment reversals of non-current assets |
|
189,500.1 |
|
179,330.2 |
|
|
Change in non-current provisions |
|
-3,447.1 |
|
-11,387.1 |
|
|
Change in other non-current assets |
|
-215.3 |
|
98.4 |
|
|
Change in other non-current liabilities and advances received |
|
-1,613.7 |
|
1,254.3 |
|
|
Retained earnings of equity companies |
|
-32,774.1 |
|
-7,814.3 |
|
|
Construction cost subsidies received |
|
43,113.7 |
|
46,097.2 |
|
|
Income from the reversal of construction cost subsidies |
|
-31,792.4 |
|
-30,765.7 |
|
|
Losses from the disposal of assets |
|
2,210.8 |
|
2,097.0 |
|
|
Gains from the disposal of assets |
|
-7,085.2 |
|
-3,005.4 |
|
|
Other non-cash expenses and income |
|
-2,258.5 |
|
-3,963.5 |
|
|
|
|
524,348.8 |
|
352,597.8 |
|
|
Change in current assets |
|
90,526.8 |
|
69,561.6 |
|
|
Payments from hedging transactions |
|
-133,116.6 |
|
-960,877.7 |
|
|
Non-cash items from derivatives |
|
-114,551.7 |
|
-317,449.0 |
|
|
Initial margins for derivatives |
|
48,900.9 |
|
324,445.9 |
|
|
Change in current liabilities |
|
-145,464.4 |
|
63,461.6 |
|
|
Change in current provisions |
|
51,031.7 |
|
-36,678.2 |
|
|
Cash flow from operating activities |
|
321,675.5 |
|
-504,938.0 |
|
|
Inflow from the disposal of property, plant and equipment, and intangible assets |
|
9,612.7 |
|
7,840.8 |
|
|
Outflow for additions to property, plant, equipment and intangible assets |
|
-286,249.7 |
|
-205,710.6 |
|
|
Inflow from the disposal of financial assets |
|
255,851.3 |
|
281,360.8 |
|
|
Outflow for additions to financial assets and other financial investments |
|
-144,488.4 |
|
-192,882.0 |
|
|
Cash flow from investing activities |
|
-165,274.1 |
|
-109,391.0 |
|
|
Dividend distribution |
|
-53,709.7 |
|
-53,647.2 |
|
|
Acquisition of own shares and non-controlling interests |
|
-2,805.4 |
|
-341.4 |
|
|
Other changes in financial liabilities |
|
-21,928.6 |
|
-30,466.4 |
|
|
Cash flow from financing activities |
|
-78,443.7 |
|
-84,455.0 |
|
|
|
|
|
|
|
|
|
Total cash flow |
|
77,957.7 |
|
-698,784.0 |
|
|
|
|
|
|
|
|
|
Cash funds at beginning of period |
|
230,669.4 |
|
929,449.9 |
|
|
Cash flow |
|
77,957.7 |
|
-698,784.0 |
|
|
Exchange rate effects |
|
-91.4 |
|
3.5 |
|
|
Cash funds at end of period |
|
308,535.7 |
|
230,669.4 |
|
|
|
|
|
|
|
|
|
The cash flow from operating activities includes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received |
|
16,095.3 |
|
12,695.2 |
|
|
Interest paid |
|
18,787.5 |
|
21,899.1 |
|
|
Dividends received |
|
19,400.4 |
|
9,860.9 |
|