|
|
 |
|
January 1 to December 31 €m |
|
Note |
|
2005 restated |
|
2006 |
|
|
|
|
|
|
|
|
|
Net profit before taxes |
|
|
|
3,053 |
|
2,842 |
|
Net finance costs1) |
|
|
|
711 |
|
1,030 |
|
Profit from operating activities (EBIT) |
|
|
|
3,764 |
|
3,872 |
|
Depreciation/amortization of noncurrent assets1) |
|
|
|
1,961 |
|
1,771 |
|
Gains on disposal of noncurrent assets |
|
|
|
–168 |
|
–160 |
|
Non-cash income and expense |
|
|
|
280 |
|
104 |
|
Change in provisions |
|
|
|
–2,531 |
|
–783 |
|
Taxes paid |
|
|
|
–313 |
|
–343 |
|
|
|
|
|
|
|
|
|
Net cash from operating activities before changes in working capital |
|
|
|
2,993 |
|
4,461 |
|
Changes in working capital |
|
|
|
|
|
|
|
Inventories |
|
|
|
17 |
|
–51 |
|
Receivables and other assets |
|
|
|
–503 |
|
–917 |
|
Receivables/liabilities from financial services |
|
|
|
221 |
|
–368 |
|
Liabilities and other items |
|
|
|
896 |
|
797 |
|
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
51.1 |
|
3,624 |
|
3,922 |
|
|
|
|
|
|
|
|
|
Proceeds from disposal of noncurrent assets |
|
|
|
|
|
|
|
Divestitures |
|
|
|
156 |
|
331 |
|
Other noncurrent assets |
|
|
|
605 |
|
943 |
|
|
|
|
|
761 |
|
1,274 |
|
|
|
|
|
|
|
|
|
Cash paid to acquire noncurrent assets |
|
|
|
|
|
|
|
Investments in companies |
|
|
|
–4,135 |
|
–2,094 |
|
Other noncurrent assets |
|
|
|
–2,041 |
|
–1,972 |
|
|
|
|
|
–6,176 |
|
–4,066 |
|
|
|
|
|
|
|
|
|
Interest received |
|
|
|
210 |
|
100 |
|
Current financial instruments |
|
|
|
153 |
|
–5 |
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
51.2 |
|
–5,052 |
|
–2,697 |
|
|
|
|
|
|
|
|
|
Change in financial liabilities1) |
|
|
|
–352 |
|
345 |
|
Dividend paid to Deutsche Post AG shareholders |
|
|
|
–556 |
|
–836 |
|
Dividend paid to other shareholders |
|
|
|
–76 |
|
–105 |
|
Issuance of shares under stock option plan |
|
|
|
65 |
|
124 |
|
Interest paid1) |
|
|
|
–369 |
|
–393 |
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
51.3 |
|
–1,288 |
|
–865 |
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
|
–2,716 |
|
360 |
|
Effect of changes in exchange rates on cash and cash equivalents |
|
|
|
–45 |
|
–38 |
|
Change in cash and cash equivalents associated with noncurrent assets held for sale |
|
|
|
0 |
|
–15 |
|
Cash and cash equivalents at January 1 |
|
|
|
4,845 |
|
2,084 |
|
Cash and cash equivalents at December 31 |
|
51.4 |
|
2,084 |
|
2,391 |
|
1) |
Prior-period amounts restated, see Note 5. |