| Operating profit |
|
25
|
|
1 384 |
|
1 266 |
| Depreciation, amortization, and impairment |
|
17, 18, 19
|
|
334 |
|
330 |
| Other non-cash items |
|
25
|
|
314 |
|
253 |
| Other cash items |
|
25
|
|
–270 |
|
–235 |
| Dividends received |
|
|
|
18 |
|
25 |
| Interest received |
|
|
|
47 |
|
72 |
| Interest paid |
|
|
|
–33 |
|
–29 |
| Other financial result |
|
|
|
–51 |
|
–15 |
| Income taxes paid, net |
|
|
|
–282 |
|
–318 |
| Change in net working capital |
|
25
|
|
29 |
|
246 |
| Cash flow from operating activities |
|
|
|
1 490 |
|
1 595 |
| Additions |
|
|
|
|
|
|
| Property, plant, and equipment |
|
17
|
|
–105 |
|
–107 |
| Intangible assets |
|
19
|
|
–2 |
|
–2 |
| Associates |
|
|
|
–9 |
|
– |
| Current and non-current financial assets |
|
|
|
–2 112 |
|
–2 195 |
| Disposals |
|
|
|
|
|
|
| Property, plant, and equipment |
|
17
|
|
12 |
|
24 |
| Current and non-current financial assets |
|
|
|
1 867 |
|
1 863 |
| Business combinations |
|
23
|
|
–105 |
|
–71 |
| Disposal of subsidiaries |
|
24
|
|
7 |
|
12 |
| Cash flow from investing activities |
|
|
|
–447 |
|
–476 |
| Proceeds from increase in current and non-current financial debts |
|
14
|
|
1 |
|
3 |
| Repayments of current financial debts |
|
14
|
|
–8 |
|
–10 |
| Lease payments |
|
18
|
|
–160 |
|
–152 |
| Acquisition of non-controlling interests |
|
22
|
|
–158 |
|
–51 |
| Purchase of treasury shares |
|
22
|
|
–231 |
|
–65 |
| Disposal of treasury shares |
|
22
|
|
29 |
|
– |
| Dividends paid to Schindler shareholders |
|
22
|
|
–643 |
|
–538 |
| Dividends paid to non-controlling interests |
|
|
|
–45 |
|
–69 |
| Cash flow from financing activities |
|
|
|
–1 215 |
|
–882 |
| Exchange differences |
|
|
|
–123 |
|
26 |
| Change in cash and cash equivalents |
|
|
|
–295 |
|
263 |
| Cash and cash equivalents as of January 1 |
|
|
|
2 599 |
|
2 336 |
| Cash and cash equivalents as of December 31 |
|
|
|
2 304 |
|
2 599 |