Annual Report 2024/25 Report Archive

Consolidated Cash Flow Statement

Cash Flow Statement

 

 

2024/25
EUR 1,000

 

2023/24
EUR 1,000

 

 

Earnings before taxes

 

299,223.4

 

400,145.4

 

Tax payments

 

-85,195.9

 

-31,434.9

 

(15)

Earnings after income taxes

 

214,027.5

 

368,710.5

 

 

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

 

177,457.4

 

189,500.1

 

(16)

Change in non-current provisions

 

-6,637.3

 

-3,447.1

 

 

Change in other non-current assets

 

-1,239.1

 

-215.3

 

 

Change in other non-current liabilities and advances received

 

-335.8

 

-1,613.7

 

 

Retained earnings of equity companies

 

-11,674.5

 

-32,774.1

 

 

Construction cost subsidies received

 

30,921.7

 

43,113.7

 

(26)

Income from the reversal of construction cost subsidies

 

-32,246.0

 

-31,792.4

 

(26)

Losses from the disposal of assets

 

2,606.4

 

2,210.8

 

 

Gains from the disposal of assets

 

-2,102.2

 

-7,085.2

 

 

Other non-cash expenses and income

 

-998.5

 

-2,258.5

 

 

 

 

369,779.6

 

524,348.8

 

 

Change in current assets

 

87,265.1

 

90,526.8

 

 

Payments from hedging transactions

 

17,435.1

 

-133,116.6

 

(24.1.)

Non-cash items from derivatives

 

-65,471.7

 

-114,551.7

 

(24.1.)

Initial margins for derivatives

 

1,199.6

 

48,900.9

 

(24.1.)

Change in current liabilities

 

18,673.1

 

-145,464.4

 

 

Change in current provisions

 

-40,682.1

 

51,031.7

 

 

Cash flow from operating activities

 

388,198.7

 

321,675.5

 

 

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

 

4,651.9

 

9,612.7

 

 

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

 

-375,039.4

 

-286,249.7

 

(16)

Inflow from the disposal of financial assets

 

298,889.9

 

255,851.3

 

 

Outflow for additions to financial assets and other financial investments

 

-210,127.2

 

-144,488.4

 

 

Cash flow from investing activities

 

-281,624.8

 

-165,274.1

 

 

Dividend distribution

 

-67,110.8

 

-53,709.7

 

(32)

Acquisition of own shares and non-controlling interests

 

93.4

 

-2,805.4

 

 

Repayment of bond 2005-2025

 

-300,000.0

 

 

 

European Investment Bank 2025-2035

 

100,000.0

 

 

 

Other changes in financial liabilities

 

-16,987.0

 

-21,928.6

 

(24.10)

Cash flow from financing activities

 

-284,004.4

 

-78,443.7

 

 

 

 

 

 

 

Total cash flow

 

-177,430.5

 

77,957.7

 

 

 

 

 

 

 

Cash funds at beginning of period

 

308,535.7

 

230,669.4

 

(22)

Cash flow

 

-177,430.5

 

77,957.7

 

 

Exchange rate effects

 

312.6

 

-91.4

 

 

Cash funds at end of period

 

131,417.8

 

308,535.7

 

(22)

 

 

 

 

 

 

 

The cash flow from operating activities includes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest received

 

11,092.4

 

16,095.3

 

 

Interest paid

 

11,547.9

 

18,787.5

 

 

Dividends received

 

27,759.8

 

19,400.4

 

(17)