Condensed consolidated statements of cash flows
(unaudited)

million € Download
 

 

   

1st quarter
ended
Dec. 31, 2004

 

1st quarter
ended
Dec. 31, 2005

Operating:

 

 

 

 

 

Net income

 

 

331

 

255

Adjustments to reconcile net income to net cash (used in)/provided by operating activities:

 

 

 

 

 

Deferred income taxes (net)

 

 

143

 

102

Depreciation, amortization and impairment of fixed assets

 

 

342

 

347

Earnings from companies valued at equity, net of dividends received

 

 

(4)

 

(3)

(Gain)/loss from disposal of assets

 

 

(10)

 

(13)

(Gain)/loss on disposal of discontinued operations

   

7

 

0

Changes in assets and liabilities, net of effects of acquisitions and divestitures:

 

 

 

 

 

- inventories

 

 

(656)

 

(44)

- trade accounts receivable

 

 

279

 

183

- accrued pension and similar obligations

 

 

(167)

 

55

- other accrued liabilities

 

 

(27)

 

97

- trade accounts payable

 

 

(263)

 

(347)

- other liabilities not related to investing or financing activities

 

 

(424)

 

(573)

Net cash (used in)/provided by operating activities

 

 

(449)

 

59

 

 

 

 

 

 

Investing:

 

 

 

 

 

Purchase of investments accounted for using the equity method and financial assets

 

 

(11)

 

(95)

Capital expenditures for property, plant and equipment and investment property

 

 

(324)

 

(347)

Capital expenditures for intangible assets

 

 

(21)

 

(37)

Proceeds from disposals of investments accounted for using the equity method and financial assets

 

 

35

 

45

Cash of disposed businesses

 

 

0

 

(24)

Proceeds from disposals of property, plant and equipment and investment property

 

 

39

 

6

Proceeds from disposals of intangible assets

 

 

0

 

7

Net cash used in investing activities

 

 

(282)

 

(445)

 

 

 

 

 

 

Financing:

 

 

 

 

 

Proceeds from issuance of bonds

 

 

4

 

0

Repayment of bonds

 

 

(4)

 

(4)

Proceeds from liabilities to financial institutions

 

 

571

 

285

Repayments of liabilities to financial institutions

 

 

(262)

 

(315)

(Repayments on)/proceeds from notes payable and other loans

 

 

14

 

(8)

Increase/(decrease) in bills of exchange

 

 

(19)

 

2

Decrease of liabilities due to sales of receivables not derecognized from the balance sheet

 

 

(37)

 

(109)

Increase in current securities

 

 

(27)

 

(13)

Proceeds from treasury shares issued

   

0

 

268

Profit distributions to entities outside the Group

   

(18)

 

(10)

Other financing activities

 

 

(2)

 

10

Net cash provided by financing activities

 

 

220

 

106

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(26)

 

2

Net decrease in cash and cash equivalents

 

 

(537)

 

(278)

 

 

 

 

 

 

Cash and cash equivalents at beginning of reporting period

 

 

1,395

 

4,715

Cash and cash equivalents at end of reporting period

 

 

858

 

4,437

[thereof cash and cash equivalents within discontinued
operations/disposal groups]

 

 


[4]

 


[0]

See accompanying notes to the unaudited condensed consolidated financial statements.