| Operating profit |
|
24
|
|
1 188 |
|
904 |
| Depreciation, amortization, and impairment |
|
17, 18, 19
|
|
349 |
|
344 |
| Other non-cash items |
|
24
|
|
266 |
|
296 |
| Other cash items |
|
24
|
|
–267 |
|
–227 |
| Dividends received |
|
|
|
8 |
|
9 |
| Interest received |
|
|
|
51 |
|
24 |
| Interest paid |
|
|
|
–25 |
|
–23 |
| Other financial result |
|
|
|
–30 |
|
–27 |
| Income taxes paid, net |
|
21
|
|
–226 |
|
–237 |
| Change in net working capital |
|
24
|
|
–43 |
|
–375 |
| Cash flow from operating activities |
|
|
|
1 271 |
|
688 |
| Additions |
|
|
|
|
|
|
| Property, plant, and equipment |
|
17
|
|
–96 |
|
–121 |
| Intangible assets |
|
19
|
|
–6 |
|
–9 |
| Associates |
|
|
|
–5 |
|
– |
| Current and non-current financial assets |
|
|
|
–1 761 |
|
–1 507 |
| Disposals |
|
|
|
|
|
|
| Property, plant, and equipment |
|
17
|
|
39 |
|
21 |
| Current and non-current financial assets |
|
|
|
1 942 |
|
1 130 |
| Assets held for sale |
|
|
|
– |
|
4 |
| Business combinations |
|
23
|
|
–69 |
|
–164 |
| Cash flow from investing activities |
|
|
|
44 |
|
–646 |
| Proceeds from increase in current and non-current financial debts |
|
14
|
|
– |
|
3 |
| Repayments of current and non-current financial debts |
|
14
|
|
–408 |
|
–18 |
| Lease payments |
|
18
|
|
–142 |
|
–136 |
| Purchase of treasury shares |
|
22
|
|
–4 |
|
–49 |
| Disposal of treasury shares |
|
22
|
|
– |
|
3 |
| Dividends paid to the shareholders of Schindler Holding Ltd. |
|
22
|
|
–430 |
|
–431 |
| Dividends paid to non-controlling interests |
|
|
|
–69 |
|
–55 |
| Cash flow from financing activities |
|
|
|
–1 053 |
|
–683 |
| Exchange differences |
|
|
|
–79 |
|
–47 |
| Change in cash and cash equivalents |
|
|
|
183 |
|
–688 |
| Cash and cash equivalents as of January 1 |
|
|
|
2 153 |
|
2 841 |
| Cash and cash equivalents as of December 31 |
|
|
|
2 336 |
|
2 153 |