XML 133 R6.htm IDEA: XBRL DOCUMENT v3.22.0.1
CONSOLIDATED STATEMENT OF CASH FLOWS - EUR (€)
€ in Millions
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:      
(Loss) / profit before taxes € 1,382 € 695 € 1,454
Adjustments to reconcile profit before tax to net cash flows from operating activities:      
Depreciation 693 665 587
Amortisation of intangible assets 89 62 52
Share-based payment expense 16 14 15
Finance costs, net 129 111 96
Income taxes paid (306) (273) (270)
Changes in assets and liabilities, net of acquisition amounts:      
(Increase)/decrease in trade and other receivables (242) 208 5
(Increase)/decrease in inventories (1) 34 (25)
Increase/(decrease) in trade and other payables 507 53 (63)
Increase/(decrease) in net payable receivable from related parties 8 (112) 59
(Decrease)/increase in provisions (116) 43 (57)
Change in other operating assets and liabilities (42) (10) 51
Net cash flows from operating activities 2,117 1,490 1,904
Cash flows from investing activities:      
Acquisition of bottling operations, net of cash acquired (5,401) 0 0
Purchases of property, plant and equipment (349) (348) (506)
Purchases of capitalised software (97) (60) (96)
Proceeds from sales of property, plant and equipment 25 49 11
Net proceeds/(payments) of short term investments 198 0 0
Investments in equity instruments (4) (11) (8)
Proceeds from sale of equity instruments 25 0 0
Other investing activity, net (2) 0 0
Net cash flows used in investing activities (5,605) (370) (599)
Changes from financing cash flows      
Proceeds from borrowings, net 4,877 1,598 987
Changes in short-term borrowings 276 (221) 101
Repayments on third party borrowings (950) (569) (625)
Payments of principal on lease obligations (139) (116) (128)
Interest paid, net (97) (91) (86)
Dividends paid (638) (386) (574)
Purchase of own shares under share buyback programme 0 (129) (1,005)
Exercise of employee share options 28 14 26
Transactions with non-controlling interests (73) 0 0
Other financing activities, net 5 0 2
Net cash flows from / (used in) financing activities 3,289 100 (1,302)
Net change in cash and cash equivalents (199) 1,220 3
Net effect of currency exchange rate changes on cash and cash equivalents 83 (13) 4
Cash and cash equivalents at beginning of period 1,523 316 309
Cash and cash equivalents at end of period € 1,407 € 1,523 € 316