Consolidated Cash Flow Statement
|
|
2024/25 |
|
2023/24 |
|
|
|---|---|---|---|---|---|---|
Earnings before taxes |
|
299,223.4 |
|
400,145.4 |
|
|
Tax payments |
|
-85,195.9 |
|
-31,434.9 |
|
|
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 |
|
|
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 |
|
|
Income from the reversal of construction cost subsidies |
|
-32,246.0 |
|
-31,792.4 |
|
|
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 |
|
|
Non-cash items from derivatives |
|
-65,471.7 |
|
-114,551.7 |
|
|
Initial margins for derivatives |
|
1,199.6 |
|
48,900.9 |
|
|
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 |
|
|
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 |
|
|
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 |
|
|
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 |
|
|
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 |
|
|
|
|
|
|
|
|
|
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 |
|