Consolidated statement of cash flows
(In € million) |
|
Note |
|
Year ended |
|
Year ended |
---|---|---|---|---|---|---|
Cash flows from operating activities |
|
|
|
|
|
|
Profit for the period |
|
|
|
194.5 |
|
243.2 |
Adjustments for: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
419.5 |
|
412.2 |
|
Impairment losses |
|
|
26.6 |
|
4.8 |
|
Net change in fair value of operating derivatives |
|
|
|
(9.6) |
|
(9.2) |
Share-based payment expense |
|
|
3.2 |
|
6.9 |
|
Gain on sale of property, plant and equipment and non-current assets |
|
|
|
(1.6) |
|
(1.5) |
Share of profit of joint venture |
|
|
|
(0.3) |
|
0.1 |
Net finance expense |
|
|
143.1 |
|
125.1 |
|
Interest paid |
|
|
|
(135.1) |
|
(124.9) |
Payment of transaction and other costs relating to financing |
|
|
|
(1.8) |
|
– |
Income tax expense |
|
|
86.5 |
|
80.8 |
|
Income taxes paid, net of refunds received |
|
|
|
(123.1) |
|
(93.9) |
|
|
|
|
601.9 |
|
643.6 |
Change in trade and other receivables |
|
|
|
(89.5) |
|
30.4 |
Change in inventories |
|
|
|
9.1 |
|
10.1 |
Change in trade and other payables, including advance payments |
|
|
|
80.2 |
|
(6.3) |
Change in provisions and employee benefits |
|
|
|
9.5 |
|
(5.1) |
Change in other assets and liabilities, including deferred revenue |
|
|
|
38.0 |
|
(9.4) |
Net cash from operating activities |
|
|
649.2 |
|
663.3 |
|
Cash flows from investing activities |
|
|
|
|
|
|
Acquisition of business, net of cash acquired |
|
|
|
– |
|
(0.5) |
Acquisition of property, plant and equipment and intangible assets |
|
|
(310.0) |
|
(398.9) |
|
Sale of property, plant and equipment and other assets |
|
|
2.8 |
|
2.3 |
|
Investment in securities |
|
|
|
(4.4) |
|
(2.4) |
Interest received |
|
|
|
3.8 |
|
3.6 |
Net cash used in investing activities |
|
|
(307.8) |
|
(395.9) |
|
Cash flows from financing activities |
|
|
|
|
|
|
Acquisition of non-controlling interest |
|
|
– |
|
(3.3) |
|
Proceeds from loans and borrowings |
|
|
1,173.8 |
|
725.1 |
|
Repayment of loans and borrowings |
|
|
(1,247.3) |
|
(961.2) |
|
Payment of lease liabilities |
|
|
(51.7) |
|
(47.2) |
|
Purchase of treasury shares |
|
|
(4.6) |
|
(9.4) |
|
Sale of treasury shares |
|
|
1.6 |
|
1.3 |
|
Payment of dividends |
|
|
(187.8) |
|
(180.2) |
|
Other |
|
|
|
(4.2) |
|
(1.6) |
Net cash used in financing activities |
|
|
(320.2) |
|
(476.5) |
|
Net increase/(decrease) in cash and cash equivalents |
|
|
|
21.2 |
|
(209.1) |
Cash and cash equivalents as of the beginning of the period |
|
|
|
280.9 |
|
503.8 |
Effect of exchange rate fluctuations on cash and cash equivalents |
|
|
|
1.3 |
|
(13.8) |
Cash and cash equivalents as of the end of the period |
|
|
303.4 |
|
280.9 |