XML 101 R83.htm IDEA: XBRL DOCUMENT v3.21.1
Cash flow information (Tables)
12 Months Ended
Dec. 31, 2020
Text block [abstract]  
Reconciliation of Net Cash Flow to Movement in Net Debt

Net financial liabilities reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Debt

    

    

    

    

    

    

    

    

    

    

 

 

securities

 

 

 

Lease

 

 

 

Derivative

 

 

 

 

issued

 

Loans

 

liabilities

 

Total

 

Assets, net

 

Total

Balance at 1 January 2020

 

(5,965,790)

 

(12,806,882)

 

(1,533,055)

 

(20,305,727)

 

758,896

 

(19,546,831)

Cash inflows

 

(494,987)

 

(22,983,201)

 

 —

 

(23,478,188)

 

2,085,585

 

(21,392,603)

Cash outflows

 

885,647

 

26,817,471

 

1,302,335

 

29,005,453

 

(866,650)

 

28,138,803

Other non-cash movements

 

(1,787,424)

 

(3,152,370)

 

(1,868,166)

 

(6,807,960)

 

(1,179,505)

 

(7,987,465)

Balance at 31 December 2020

 

(7,362,554)

 

(12,124,982)

 

(2,098,886)

 

(21,586,422)

 

798,326

 

(20,788,096)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Debt

    

    

    

    

    

    

    

    

    

    

 

 

securities

 

 

 

Lease

 

 

 

Derivative

 

 

 

 

issued

 

Loans

 

liabilities

 

Total

 

Assets, net

 

Total

Balance at 1 January 2019

 

(5,210,562)

 

(13,531,027)

 

(1,413,956)

 

(20,155,545)

 

1,190,797

 

(18,964,748)

Cash inflows

 

(311,649)

 

(29,060,490)

 

 —

 

(29,372,139)

 

1,924,363

 

(27,447,776)

Cash outflows

 

563,241

 

32,003,647

 

1,215,320

 

33,782,208

 

(1,101,876)

 

32,680,332

Other non-cash movements

 

(1,006,820)

 

(2,219,012)

 

(1,334,419)

 

(4,560,251)

 

(1,254,388)

 

(5,814,639)

Balance at 31 December 2019

 

(5,965,790)

 

(12,806,882)

 

(1,533,055)

 

(20,305,727)

 

758,896

 

(19,546,831)