for the period from January 1 to December 31, 2021
|
|
Notes |
|
2021 |
|
2020 |
||||
---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|||||
Net income |
|
|
|
144,125 |
|
(219,182) |
||||
Depreciation/amortization |
|
|
339,284 |
|
465,327 |
|||||
Unrealized net foreign exchange gain/loss |
|
|
|
2,709 |
|
20,635 |
||||
Other non-cash transactions |
|
|
|
5,525 |
|
(984) |
||||
Income tax expense/income |
|
|
52,749 |
|
(54,054) |
|||||
Interest expenses/income |
|
|
20,689 |
|
26,167 |
|||||
Change in inventories |
|
|
|
35,273 |
|
(5,410) |
||||
Change in receivables and other assets |
|
|
|
(73,565) |
|
64,983 |
||||
Change in trade payables and other liabilities1 |
|
|
|
196,580 |
|
(5,814) |
||||
Result from disposal of non-current assets |
|
|
|
(7,684) |
|
(1,651) |
||||
Change in provisions for pensions |
|
|
(3,093) |
|
(7,527) |
|||||
Change in other provisions1 |
|
|
|
(3,305) |
|
(10,965) |
||||
Income taxes paid |
|
|
|
(51,180) |
|
(31,613) |
||||
Cash flow from operating activities |
|
|
|
658,107 |
|
239,912 |
||||
Investments in property, plant and equipment |
|
|
(81,280) |
|
(58,469) |
|||||
Investments in intangible assets |
|
|
(20,264) |
|
(19,611) |
|||||
Acquisition of subsidiaries and other business entities |
|
|
|
(2,963) |
|
1,961 |
||||
Impact from change in basis of consolidation |
|
|
|
58 |
|
0 |
||||
Cash receipts from sales of property, plant and equipment and intangible assets |
|
|
|
5,437 |
|
370 |
||||
Cash flow from investing activities |
|
|
|
(99,012) |
|
(75,749) |
||||
Dividends paid to equity holders of the parent company |
|
|
(2,761) |
|
(2,761) |
|||||
Change in current financial liabilities |
|
|
(173,808) |
|
(56,632) |
|||||
Change in non-current financial liabilities |
|
|
0 |
|
104,793 |
|||||
Repayment of lease liabilities |
|
|
|
(210,749) |
|
(187,466) |
||||
Interest paid |
|
|
|
(21,186) |
|
(27,512) |
||||
Interest received |
|
|
|
862 |
|
2,284 |
||||
Cash flow from financing activities |
|
|
|
(407,642) |
|
(167,294) |
||||
Exchange-rate related changes in cash and cash equivalents |
|
|
|
7,964 |
|
(4,218) |
||||
Change in cash and cash equivalents |
|
|
|
159,417 |
|
(7,349) |
||||
Cash and cash equivalents at the beginning of the period |
|
|
|
125,277 |
|
132,626 |
||||
Cash and cash equivalents at the end of the period |
|
|
284,694 |
|
125,277 |
|||||
|