for the period from January 1 to December 31, 2022
|
|
Notes |
|
2022 |
|
2021 |
||||
---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|||||
Net income |
|
|
|
221,858 |
|
144,125 |
||||
Depreciation/amortization |
|
|
345,026 |
|
339,284 |
|||||
Gain/loss on the monetary positions under IAS 29 |
|
|
|
(730) |
|
0 |
||||
Unrealized net foreign exchange gain/loss |
|
|
|
12,930 |
|
2,709 |
||||
Other non-cash transactions |
|
|
|
8,837 |
|
5,525 |
||||
Income tax expense/income |
|
|
63,438 |
|
52,749 |
|||||
Interest expenses/income |
|
|
23,879 |
|
20,689 |
|||||
Change in inventories |
|
|
|
(361,281) |
|
35,273 |
||||
Change in receivables and other assets |
|
|
|
(83,509) |
|
(73,565) |
||||
Change in trade payables and other liabilities |
|
|
|
182,074 |
|
196,580 |
||||
Result from disposal of non-current assets |
|
|
|
(6,170) |
|
(7,684) |
||||
Change in provisions for pensions |
|
|
(4,543) |
|
(3,093) |
|||||
Change in other provisions |
|
|
|
30,808 |
|
(3,305) |
||||
Income taxes paid |
|
|
|
(75,357) |
|
(51,180) |
||||
Cash flow from operating activities |
|
|
|
357,259 |
|
658,107 |
||||
Investments in property, plant, and equipment |
|
|
(151,395) |
|
(81,280) |
|||||
Investments in intangible assets |
|
|
(38,849) |
|
(20,264) |
|||||
Acquisition of subsidiaries and other business entities |
|
|
|
0 |
|
(2,963) |
||||
Equity investments |
|
|
|
(4,430) |
|
0 |
||||
Impact from change in basis of consolidation |
|
|
|
0 |
|
58 |
||||
Cash receipts from sales of property, plant, and equipment and intangible assets |
|
|
|
186 |
|
5,437 |
||||
Interest received |
|
|
|
2,790 |
|
862 |
||||
Cash flow from investing activities1 |
|
|
|
(191,698) |
|
(98,150) |
||||
Dividends paid to equity holders of the parent company |
|
|
(48,311) |
|
(2,761) |
|||||
Dividends paid to non-controlling interests |
|
|
|
(8,436) |
|
0 |
||||
Repayment of current financial liabilities |
|
|
(10,809) |
|
(173,808) |
|||||
Repayment of lease liabilities |
|
|
|
(215,888) |
|
(210,749) |
||||
Interest paid |
|
|
|
(23,856) |
|
(21,186) |
||||
Cash flow from financing activities1 |
|
|
|
(307,300) |
|
(408,504) |
||||
Exchange-rate related changes in cash and cash equivalents |
|
|
|
4,448 |
|
7,964 |
||||
Change in cash and cash equivalents |
|
|
|
(137,291) |
|
159,417 |
||||
Cash and cash equivalents at the beginning of the period |
|
|
|
284,694 |
|
125,277 |
||||
Cash and cash equivalents at the end of the period |
|
|
147,403 |
|
284,694 |
|||||
|