Consolidated Statement of Cash Flows
for the period from January 1 to December 31, 2020
|
|
Notes |
|
2020 |
|
2019 |
---|---|---|---|---|---|---|
|
|
|
|
|
|
|
Net income |
|
|
|
(219,182) |
|
205,243 |
Depreciation/amortization |
|
|
465,327 |
|
362,463 |
|
Unrealized net foreign exchange gain/loss |
|
|
|
20,635 |
|
(3,687) |
Other non-cash transactions |
|
|
|
(984) |
|
1,093 |
Income tax expense/refund |
|
|
(54,054) |
|
100,350 |
|
Interest income and expenses |
|
|
26,167 |
|
31,465 |
|
Change in inventories |
|
|
|
(5,410) |
|
3,514 |
Change in receivables and other assets |
|
|
|
64,983 |
|
8,666 |
Change in trade payables and other liabilities |
|
|
|
(44,233) |
|
37,767 |
Result from disposal of non-current assets |
|
|
|
(1,651) |
|
(1,192) |
Change in provisions for pensions |
|
|
(7,527) |
|
(11,838) |
|
Change in other provisions |
|
|
|
27,454 |
|
(5,218) |
Income taxes paid |
|
|
|
(31,613) |
|
(76,909) |
Cash flow from operating activities |
|
|
|
239,912 |
|
651,717 |
Investments in property, plant and equipment |
|
|
(58,469) |
|
(157,633) |
|
Investments in intangible assets |
|
|
(19,611) |
|
(33,680) |
|
Acquisition of subsidiaries and other business entities |
|
|
|
1,961 |
|
0 |
Acquisition of groups of assets |
|
|
|
0 |
|
(3,872) |
Cash receipts from sales of property, plant and equipment and intangible assets |
|
|
|
370 |
|
435 |
Cash flow from investing activities |
|
|
|
(75,749) |
|
(194,750) |
Dividends paid to equity holders of the parent company |
|
|
(2,761) |
|
(186,344) |
|
Change in current financial liabilities |
|
|
(56,632) |
|
(107) |
|
Cash receipts from non-current financial liabilities |
|
|
104,793 |
|
0 |
|
Repayment of non-current financial liabilities |
|
|
0 |
|
(35,000) |
|
Cash outflows of rent payments |
|
|
|
(187,466) |
|
(227,394) |
Interest paid |
|
|
|
(27,512) |
|
(24,926) |
Interest received |
|
|
|
2,284 |
|
1,623 |
Cash flow from financing activities |
|
|
|
(167,294) |
|
(472,148) |
Exchange-rate related changes in cash and cash equivalents |
|
|
|
(4,218) |
|
1,089 |
Change in cash and cash equivalents |
|
|
|
(7,349) |
|
(14,092) |
Cash and cash equivalents at the beginning of the period |
|
|
|
132,626 |
|
146,717 |
Cash and cash equivalents at the end of the period |
|
|
125,277 |
|
132,625 |