Consolidated cash flow statement
Change in cash and cash equivalents |
31/12/2024 |
31/12/2023 adjusted |
||
---|---|---|---|---|
in EUR ‘000 |
|
|
||
Result for the period |
666,866 |
576,246 |
||
Amortisation, valuation and exchange rate differences of financial instruments |
-772,148 |
-902,090 |
||
(Reversal of) Impairment of goodwill and intangible assets |
116,403 |
103,301 |
||
Scheduled depreciation of intangible assets |
114,403 |
100,753 |
||
Scheduled depreciation of right-of-use assets |
39,786 |
33,136 |
||
Scheduled depreciation of tangible assets (excluding property) |
40,332 |
32,197 |
||
Result from disposal of subsidiaries |
0 |
-1,751 |
||
Result from the disposals and depreciation of property |
85,800 |
110,085 |
||
Result from the disposal of financial assets incl. derivatives |
-19,476 |
1,786 |
||
Share of profit of at equity accounted companies |
-27,001 |
-16,466 |
||
Dividends received included in the result for the period |
-79,717 |
-58,891 |
||
Income tax expenses |
214,940 |
196,443 |
||
Adjusted result for the period |
380,188 |
174,749 |
||
Changes in: |
150,405 |
-112,971 |
||
Financial assets incl. derivatives |
-766,082 |
-754,203 |
||
(Re-)Insurance contracts |
942,013 |
618,307 |
||
Contract assets and liabilities (IFRS 15) |
28,036 |
-5,668 |
||
Right-of-use assets and lease receivables and liabilities |
-103 |
21 |
||
Receivables and liabilities (excl. leases) |
-9,206 |
57,245 |
||
Intangible assets |
2,411 |
1,016 |
||
Property |
-2,034 |
-7,019 |
||
Other balance sheet items (other assets, tangible assets (excl. property) and other liabilities) |
-49,534 |
-67,212 |
||
Provisions |
4,904 |
44,542 |
||
Other non-cash income and expenses* |
-73,275 |
-91,928 |
||
Paid and received income tax |
-111,269 |
-109,175 |
||
Cash flow from operating activities |
346,049 |
-139,325 |
||
Received interest |
938,432 |
840,389 |
||
Received dividends |
79,717 |
58,891 |
||
Payments for the acquisition of subsidiaries |
0 |
-15,311 |
||
Cash inflow from sale of financial instruments |
9,154,001 |
9,027,864 |
||
Payments for the acquisition of financial instruments |
-9,558,124 |
-9,034,762 |
||
Cash inflow from the sale of property |
2,452 |
10,928 |
||
Payments for the acquisition of property |
-223,761 |
-264,793 |
||
Cash inflow from the sale of intangible assets |
4,748 |
3,562 |
||
Payments for the acquisition of intangible assets |
-139,742 |
-136,987 |
||
Cash flow from investment activities |
257,723 |
489,781 |
||
Payments from subordinated liabilities |
-91,748 |
-469,987 |
||
Cash inflows from financial liabilities excl. Subordinated liabilities and lease liabilities |
90 |
532 |
||
Payments from financial liabilities excl. Subordinated liabilities and lease liabilities |
-10,951 |
-39,008 |
||
Payments from lease liabilities |
-44,245 |
-33,805 |
||
Payments for the acquisition of non-controlling interests |
0 |
-284,707 |
||
Paid dividends |
-199,849 |
-185,708 |
||
Paid interest |
-62,930 |
-88,050 |
||
Cash flow from financing activities |
-409,633 |
-1,100,733 |
||
Change in cash and cash equivalents |
194,139 |
-750,277 |
||
|
Development |
31/12/2024 |
31/12/2023 |
||
---|---|---|---|---|
in EUR ‘000 |
|
|
||
Cash and cash equivalents at beginning of period* |
1,558,107 |
2,315,219 |
||
Change in cash and cash equivalents |
194,139 |
-750,277 |
||
Changes in scope of consolidation |
9,512 |
8,643 |
||
Exchange rate differences on cash and cash equivalents |
-13,634 |
-15,478 |
||
Cash and cash equivalents at end of period* |
1,748,124 |
1,558,107 |
||
|