Operating profit |
|
24
|
|
1 166 |
|
1 032 |
Depreciation, amortization, and impairment |
|
17, 18, 19
|
|
339 |
|
371 |
Other non-cash items |
|
24
|
|
221 |
|
323 |
Other cash items |
|
24
|
|
–165 |
|
–153 |
Dividends received |
|
|
|
8 |
|
8 |
Interest received |
|
|
|
17 |
|
20 |
Interest paid |
|
|
|
–21 |
|
–21 |
Other financial result |
|
|
|
–43 |
|
–33 |
Income taxes paid, net |
|
21
|
|
–267 |
|
–238 |
Change in net working capital |
|
24
|
|
59 |
|
272 |
Cash flow from operating activities |
|
|
|
1 314 |
|
1 581 |
Additions |
|
|
|
|
|
|
Property, plant, and equipment |
|
17
|
|
–117 |
|
–130 |
Intangible assets |
|
19
|
|
–15 |
|
–11 |
Current and non-current financial assets |
|
|
|
–1 104 |
|
–1 013 |
Disposals |
|
|
|
|
|
|
Property, plant, and equipment |
|
17
|
|
37 |
|
21 |
Associates |
|
|
|
1 |
|
– |
Current and non-current financial assets |
|
|
|
965 |
|
649 |
Business combinations |
|
23
|
|
–141 |
|
–123 |
Cash flow from investing activities |
|
|
|
–374 |
|
–607 |
Proceeds from increase in current and non-current financial debts |
|
14
|
|
7 |
|
18 |
Repayments of current and non-current financial debts |
|
14
|
|
–20 |
|
–144 |
Lease payments |
|
18
|
|
–132 |
|
–127 |
Payments for acquisition of non-controlling interests |
|
|
|
– |
|
–64 |
Purchase of treasury shares |
|
22
|
|
– |
|
–14 |
Disposal of treasury shares |
|
22
|
|
5 |
|
4 |
Dividends paid to the shareholders of Schindler Holding Ltd. |
|
22
|
|
–430 |
|
–430 |
Dividends paid to non-controlling interests |
|
|
|
–44 |
|
–47 |
Cash flow from financing activities |
|
|
|
–614 |
|
–804 |
Exchange differences |
|
|
|
32 |
|
–57 |
Change in cash and cash equivalents |
|
|
|
358 |
|
113 |
Cash and cash equivalents as of January 1 |
|
|
|
2 483 |
|
2 370 |
Cash and cash equivalents as of December 31 |
|
|
|
2 841 |
|
2 483 |