XML 49 R6.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated statements of cash flows - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Operating activities      
Net income € 1,219,028 € 1,435,832 € 1,438,500
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, amortization and impairment loss 1,623,676 1,785,899 1,593,160
Change in deferred taxes, net 67,259 111,104 64,266
(Gain) loss from the sale of fixed assets, right-of-use assets, investments and divestitures 44,088 (58,364) (99,074)
Compensation expense related to share-based plans     1,992
Income from equity method investees (92,175) (94,518) (73,679)
Interest expense, net 280,429 368,019 429,444
Changes in assets and liabilities, net of amounts from businesses acquired:      
Trade accounts and other receivables from unrelated parties (100,548) 11,611 (105,828)
Inventories (48,530) (355,831) (117,504)
Other current and non-current assets 164,201 (178,473) (46,132)
Accounts receivable from related parties (62,649) 60,084 41,717
Accounts payable to related parties 19,696 (16,311) (35,861)
Accounts payable to unrelated parties, provisions and other current and non-current liabilities (383,651) 1,389,928 (128,906)
Income tax liabilities 313,713 324,455 380,067
Cash inflow (outflow) from hedging     (12,744)
Received dividends from investments in equity method investees 58,472 89,419 46,022
Paid interest (341,629) (379,994) (470,223)
Received interest 73,170 41,959 49,453
Paid income taxes (345,052) (301,663) (387,719)
Net cash provided by (used in) operating activities 2,489,498 4,233,156 2,566,951
Investing activities      
Purchases of property, plant and equipment and capitalized development costs (854,360) (1,051,983) (1,124,791)
Acquisitions, net of cash acquired, investments and purchases of intangible assets (434,171) (258,985) (2,221,359)
Investments in debt securities (129,081) (96,401) (11,312)
Proceeds from sale of property, plant and equipment 24,424 15,578 11,535
Proceeds from divestitures 52,444 14,608 43,317
Proceeds from sale of debt securities 144,516 42,241 16,623
Net cash provided by (used in) investing activities (1,196,228) (1,334,942) (3,285,987)
Financing activities      
Proceeds from short-term debt from unrelated parties 1,716,261 213,116 737,409
Repayments of short-term debt from unrelated parties (600,484) (1,304,526) (807,807)
Proceeds from short-term debt from related parties 87,946 581,711 281,200
Repayments of short-term debt from related parties (26,766) (587,180) (448,311)
Proceeds from long-term debt 1,244,094 2,120,905 3,460,805
Repayments of long-term debt (2,083,000) (1,586,218) (2,217,005)
Repayments of lease liabilities from unrelated parties (675,639) (683,614) (671,403)
Repayments of lease liabilities from related parties (21,315) (20,185) (16,340)
Increase (decrease) of accounts receivable facility   (373,840) 381,430
Proceeds from exercise of stock options 6,511 12,653 15,864
Purchase of treasury stock   (365,988) (599,796)
Dividends paid (392,455) (351,170) (354,636)
Distributions to noncontrolling interests (334,844) (366,277) (296,168)
Contributions from noncontrolling interests 55,309 46,586 68,125
Net cash provided by (used in) financing activities (1,024,382) (2,664,027) (466,633)
Effect of exchange rate changes on cash and cash equivalents 131,228 (160,371) 47,760
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents 400,116 73,816 (1,137,909)
Cash and cash equivalents at beginning of period 1,081,539 1,007,723 2,145,632
Cash and cash equivalents at end of period € 1,481,655 € 1,081,539 € 1,007,723