XML 99 R87.htm IDEA: XBRL DOCUMENT v3.22.1
Cash flow information (Tables)
12 Months Ended
Dec. 31, 2021
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 2021

 

(7,362,554)

 

(12,124,982)

 

(2,098,886)

 

(21,586,422)

 

798,326

 

(20,788,096)

Cash inflows

 

(192,157)

​

(13,033,337)

​

—

​

(13,225,494)

​

1,403,609

​

(11,821,885)

Cash outflows

 

645,926

​

12,984,771

​

1,649,046

​

15,279,743

​

(1,718,061)

​

13,561,682

Acquisition through business combination

​

—

​

(151,892)

​

—

​

(151,892)

​

--

​

(151,892)

Other non-cash movements

 

(6,499,648)

​

(8,138,395)

​

(2,456,025)

​

(17,094,068)

​

1,575,871

​

(15,518,197)

Balance at 31 December 2021

 

(13,408,433)

​

(20,463,835)

​

(2,905,865)

​

(36,778,133)

​

2,059,745

​

(34,718,388)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

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)