Consolidated statement of cash flows
(In € million) |
|
Note |
|
Year ended |
|
Year ended |
|---|---|---|---|---|---|---|
Cash flows from operating activities |
|
|
|
|
|
|
(Loss)/profit for the period |
|
|
|
(87.0) |
|
194.5 |
Adjustments for: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
340.6 |
|
419.5 |
|
Impairment losses |
|
|
315.2 |
|
26.6 |
|
Net change in fair value of operating derivatives |
|
|
|
5.5 |
|
(9.6) |
Share-based payment expense |
|
|
4.3 |
|
3.2 |
|
Gain on sale of property, plant and equipment and other assets |
|
|
|
(5.0) |
|
(1.6) |
Share of profit of joint venture |
|
|
|
(0.5) |
|
(0.3) |
Net finance expense |
|
|
126.3 |
|
143.1 |
|
Interest paid |
|
|
|
(107.8) |
|
(135.1) |
Payment of transaction and other costs relating to financing |
|
|
|
(3.8) |
|
(1.8) |
Income tax expense |
|
|
40.2 |
|
86.5 |
|
Income taxes paid, net of refunds received |
|
|
|
(112.2) |
|
(123.1) |
|
|
|
|
515.8 |
|
601.9 |
Change in trade and other receivables |
|
|
|
35.9 |
|
(89.5) |
Change in inventories |
|
|
|
(2.2) |
|
9.1 |
Change in trade and other payables, including advance payments |
|
|
|
(70.6) |
|
80.2 |
Change in provisions and employee benefits |
|
|
|
25.2 |
|
9.5 |
Change in other assets and liabilities, including deferred revenue |
|
|
|
10.2 |
|
38.0 |
Net cash from operating activities |
|
|
514.3 |
|
649.2 |
|
Cash flows from investing activities |
|
|
|
|
|
|
Acquisition of property, plant and equipment and intangible assets |
|
|
(285.3) |
|
(310.0) |
|
Sale of property, plant and equipment and other assets |
|
|
17.2 |
|
2.8 |
|
Investment in securities |
|
|
|
(0.5) |
|
(4.4) |
Interest received |
|
|
|
4.9 |
|
3.8 |
Net cash used in investing activities |
|
|
(263.7) |
|
(307.8) |
|
Cash flows from financing activities |
|
|
|
|
|
|
Proceeds from loans and borrowings |
|
|
1,059.5 |
|
1,173.8 |
|
Repayment of loans and borrowings |
|
|
(981.4) |
|
(1,247.3) |
|
Payment of lease liabilities |
|
|
(55.2) |
|
(51.7) |
|
Purchase of treasury shares |
|
|
(3.1) |
|
(4.6) |
|
Sale of treasury shares |
|
|
– |
|
1.6 |
|
Payment of dividends |
|
|
(202.7) |
|
(187.8) |
|
Other |
|
|
|
(0.2) |
|
(4.2) |
Net cash used in financing activities |
|
|
(183.1) |
|
(320.2) |
|
Net increase in cash and cash equivalents |
|
|
|
67.5 |
|
21.2 |
Cash and cash equivalents as of the beginning of the period |
|
|
|
303.4 |
|
280.9 |
Effect of exchange rate fluctuations on cash and cash equivalents |
|
|
|
(16.6) |
|
1.3 |
Cash and cash equivalents as of the end of the period |
|
|
354.3 |
|
303.4 |