Consolidated Statement of Cash Flows
|
|
04/01– |
|
04/01– |
|---|---|---|---|---|
|
|
|
|
|
Operating activities |
|
|
|
|
Profit before tax |
|
278.4 |
|
407.8 |
Depreciation, amortization, impairments and reversals of impairments, fair value adjustments |
|
368.6 |
|
370.7 |
Result from the disposal of property, plant and equipment, intangible assets and financial assets, and from the loss of control of subsidiaries and the sale of the disposal group |
|
−1.6 |
|
−138.3 |
Net interest income |
|
77.1 |
|
70.5 |
Share of profit of entities consolidated according to the equity method and dividend income from other equity investments |
|
−14.9 |
|
−10.7 |
Changes in pensions and other employee obligations and non-current provisions |
|
−8.9 |
|
−36.5 |
Other non-cash expenses and income, cash inflows and outflows not recognized in income statement |
|
53.5 |
|
−5.9 |
Interest received |
|
14.3 |
|
6.8 |
Interest paid |
|
−62.5 |
|
−54.4 |
Taxes paid |
|
−25.0 |
|
−56.0 |
Dividends received |
|
8.5 |
|
11.4 |
Change in inventories |
|
46.5 |
|
−253.6 |
Change in receivables and liabilities |
|
145.3 |
|
178.4 |
Change in current provisions |
|
−96.0 |
|
−95.8 |
Cash flows from operating activities |
|
783.3 |
|
394.4 |
|
|
|
|
|
Investing activities |
|
|
|
|
Additions to other intangible assets, property, plant and equipment |
|
−472.1 |
|
−527.9 |
Income from disposals of assets |
|
9.0 |
|
9.6 |
Cash flows from the acquisition of control of subsidiaries |
|
−3.3 |
|
0.0 |
Cash flows from the loss of control of subsidiaries and the sale of the disposal group |
|
−21.0 |
|
148.3 |
Additions to/divestments of other financial assets |
|
208.5 |
|
−5.9 |
Cash flows from investing activities |
|
−278.9 |
|
−375.9 |
|
|
|
|
|
Financing activities |
|
|
|
|
Dividends paid, equity holders of the parent |
|
−102.9 |
|
−128.6 |
Dividends paid, non-controlling interests |
|
−14.2 |
|
−9.8 |
Change in shares held by non-controlling interests |
|
−4.5 |
|
0.0 |
Increase in non-current financial liabilities |
|
0.0 |
|
42.9 |
Repayment of non-current financial liabilities |
|
−152.1 |
|
−501.6 |
Repayment of lease liabilities |
|
−34.2 |
|
−24.5 |
Change in current financial liabilities and other financial liabilities |
|
−40.1 |
|
−25.9 |
Cash flows from financing activities |
|
−348.0 |
|
−647.5 |
|
|
|
|
|
Change in cash and cash equivalents |
|
156.4 |
|
−629.0 |
Cash and cash equivalents, beginning of year |
|
781.8 |
|
1,096.0 |
Net exchange differences |
|
−7.1 |
|
4.5 |
Cash and cash equivalents, end of year |
|
931.1 |
|
471.5 |
|
|
|
|
|
In millions of euros |
||||