Consolidated Statement of Cash Flows (unaudited)

Consolidated statement of cash flows

€ million

Q2
2012

Q2
2011

Q1-Q2
2012

Q1-Q2
2011

 

 

 

 

 

Net income (+) / loss (-)

9,327

7,997

25,741

4,447

+ income taxes

21,297

25,149

44,208

40,090

+ net financial income (-) / expenses (+)

74,324

65,297

125,923

114,051

= Earnings before interest and taxes

104,948

98,443

195,872

158,588

 

 

 

 

 

Depreciation/Impairment of non-current assets (excl. leased assets)

39,080

39,432

77,420

78,250

Depreciation/Impairment of leased assets

46,317

40,693

90,928

82,946

Other non-cash income (-) and expenses (+)

-8,003

-2,439

-9,069

1,472

Gain (-) / loss (+) on disposal of non-current assets

348

3,313

-1,887

4,018

Change in leased assets

-65,183

-55,207

-106,708

-85,425

Change in lease receivables and lease liabilities

21,375

2,936

-38

-9,275

Change in inventories

-13,292

-39,457

-78,102

-97,480

Change in trade receivables

26,503

6,072

6,487

-17,121

Change in trade payables

11,798

-24

-10,551

41,567

Cash payments for defined benefit obligations

-7,060

-4,336

-11,864

-9,241

Change in other provisions

-16,358

-12,874

-41,155

-28,935

Change in other operating assets

-6,404

-12,799

-39,354

-18,149

Change in other operating liabilities

-4,458

-29,605

23,273

4,661

Taxes paid

-15,174

-9,459

-26,592

-15,263

= Cash flow from operating activities

114,437

24,689

68,660

90,613

 

 

 

 

 

Cash receipts from disposal of non-current assets

704

1,072

7,626

1,999

Cash payments for purchase of non-current assets

-33,672

-29,312

-58,878

-51,352

Deposits from other loan claims

-1,613

-464

-1,954

925

Dividends received

2,273

3,677

2,485

4,020

Interest income received

633

861

1,980

1,770

Acquisitions of subsidiaries, net of cash acquired

0

-26,513

-9,703

-26,513

Cash receipts (+) / cash payments (-) for sundry assets

-1,032

203

-2,150

-1,517

= Cash flow from investing activities

-32,707

-50,476

-60,594

-70,668

 

 

 

 

 

Dividends paid to non-controlling interests

-2,050

-1,963

-2,405

-1,963

Cash paid for increased ownership interests (after control)

0

0

-1,112

-712

Cash receipts from decreased ownership interests (after control)

138

0

138

0

Proceeds from borrowings

0

500,000

7,676

500,000

Loan financing costs paid

-385

-21,461

-592

-21,689

Repayment of borrowings

-165,675

-510,009

-165,675

-510,009

Proceeds (+) / Repayment (-) of other capital borrowings

-493

-4,968

17,194

-15,496

Interest paid

-34,424

-33,859

-57,161

-63,182

= Cash flow from financing activities

-202,889

-72,260

-201,937

-113,051

 

 

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

1,230

-49

2,109

-1,133

= Change in cash and cash equivalents

-119,929

-98,096

-191,762

-94,239

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

301,618

256,741

373,451

252,884

Cash and cash equivalents at the end of the period

181,689

158,645

181,689

158,645

to pagetop