| |
|
|
|
|
|
|
|
|
| Net income |
|
18.4 |
|
|
|
384.9 |
|
|
| Taxes on income |
14 |
-121.0 |
|
|
|
154.6 |
|
|
| Share of profit of associates |
21 |
-3.8 |
|
|
|
-2.0 |
|
|
| Net finance costs |
13 |
71.7 |
|
|
|
2.1 |
|
|
| |
|
|
|
|
|
|
|
|
| Operating profit |
|
-34.7 |
|
|
|
539.6 |
|
|
| |
|
|
|
|
|
|
|
|
| Depreciation property, plant and equipment |
12 |
63.6 |
|
|
|
39.0 |
|
|
| Amortization and impairment software |
12 |
36.4 |
|
|
|
12.2 |
|
|
| Amortization and impairment acquisition-related intangible assets |
12 |
122.9 |
|
|
|
14.8 |
|
|
| Impairment goodwill |
12 |
555.8 |
|
|
|
- |
|
|
| Gain on disposal of subsidiaries |
18 |
-3.8 |
|
|
|
- |
|
|
| Share-based payments |
38 |
13.5 |
|
|
|
11.2 |
|
|
| Provisions |
37 |
10.6 |
|
|
|
-5.4 |
|
|
| Income taxes paid |
19 |
-205.4 |
|
|
|
-153.0 |
|
|
| |
|
|
|
|
|
|
|
|
| Cash flow from operations before operating working capital |
|
|
|
558.9 |
|
458.4 |
|
|
| |
|
|
|
|
|
|
|
|
| Trade and other receivables |
37 |
480.9 |
|
|
|
-120.0 |
|
|
| Trade and other payables |
37 |
-285.7 |
|
|
|
63.0 |
|
|
| |
|
|
|
|
|
|
|
|
| Operating working capital |
|
|
|
195.2 |
|
-57.0 |
|
|
| |
|
|
|
|
|
|
|
|
| Net cash flow from operating activities |
|
|
|
754.1 |
|
|
|
401.4 |
| |
|
|
|
|
|
|
|
|
| Additions in property, plant and equipment |
17 |
-58.3 |
|
|
|
-60.5 |
|
|
| Additions in software |
18 |
-33.7 |
|
|
|
-13.9 |
|
|
| Acquisition of subsidiaries |
18 |
-1,931.4 |
|
|
|
-108.6 |
|
|
| Acquisition of associates |
21 |
- |
|
|
|
-478.9 |
|
|
| Held-to-maturity investments |
20 |
-2.8 |
|
|
|
-0.5 |
|
|
| Loans and receivables |
20 |
-12.0 |
|
|
|
-0.2 |
|
|
| Dividend received |
21 |
9.4 |
|
|
|
- |
|
|
| Disposals of property, plant and equipment |
17 |
16.0 |
|
|
|
2.1 |
|
|
| Disposal of subsidiaries |
18 |
15.6 |
|
|
|
- |
|
|
| Disposal of associates |
21 |
0.9 |
|
|
|
- |
|
|
| |
|
|
|
|
|
|
|
|
| Net cash flow from investing activities |
|
|
|
-1,996.3 |
|
|
|
-660.5 |
| |
|
|
|
|
|
|
|
|
| Re-issue of purchased ordinary shares |
25 |
- |
|
|
|
0.6 |
|
|
| Issue of new ordinary shares |
25 |
0.2 |
|
|
|
7.8 |
|
|
| Drawings on non-current borrowings |
27 |
2,391.6 |
|
|
|
460.0 |
|
|
| Repayments of non-current borrowings |
27 |
-466.2 |
|
|
|
- |
|
|
| |
|
|
|
|
|
|
|
|
| Financing |
|
1,925.6 |
|
|
|
468.4 |
|
|
| |
|
|
|
|
|
|
|
|
| Financial income received |
13 |
26.7 |
|
|
|
13.6 |
|
|
| Financial expenses paid |
13 |
-110.8 |
|
|
|
-5.4 |
|
|
| Dividend paid on ordinary shares |
25 |
-146.0 |
|
|
|
-145.3 |
|
|
| Dividend paid on preferred shares B |
25 |
-7.2 |
|
|
|
-7.2 |
|
|
| |
|
|
|
|
|
|
|
|
| Reimbursement to financiers |
|
-237.3 |
|
|
|
-144.3 |
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Net cash flow from financing activities |
|
|
|
1,688.3 |
|
|
|
324.1 |
| |
|
|
|
|
|
|
|
|
| Net increase/(decrease) in cash, cash equivalents and current borrowings |
|
|
|
446.1 |
|
|
|
65.0 |
| |
|
|
|
|
|
|
|
|
| Cash, cash equivalents and current borrowings at January 1 |
37 |
|
|
315.8 |
|
|
|
250.3 |
| Net increase/(decrease) in cash, cash equivalents and current borrowings |
|
|
|
446.1 |
|
|
|
65.0 |
| Translation (expenses)/gains |
|
|
|
-1.0 |
|
|
|
0.5 |
| |
|
|
|
|
|
|
|
|
| Cash, cash equivalents and current borrowings at December 31 |
37 |
|
|
760.9 |
|
|
|
315.8 |
| |
|
|
|
|
|
|
|
|
| Free cash flow |
37 |
|
|
672.7 |
|
|
|
328.4 |