XML 80 R56.htm IDEA: XBRL DOCUMENT v3.23.2
Note to cash flow statement (Tables)
12 Months Ended
Mar. 31, 2023
Note to cash flow statement  
Schedule of reconciliation of net debt

At March 31, 

2023

2022

2021

    

€M

    

€M

    

€M

Net debt at beginning of year

 

(1,451.6)

 

(2,276.5)

 

(403.2)

Changes from financing cashflows

Increase in cash and cash equivalents in year, including net foreign exchange differences

 

930.3

 

18.3

 

84.3

Increase/(decrease) in financial assets: cash > 3 months

 

122.1

 

468.6

 

(741.7)

Decrease in restricted cash

 

(3.2)

 

(11.4)

 

(0.3)

Net cash flow from decrease/(increase) in debt

 

1,085.7

 

583.3

 

(1,201.5)

Movement in net funds resulting from cash flows

 

2,134.9

 

1,058.8

 

(1,859.2)

Other changes

Translation on U.S. dollar denominated debt

0.9

(4.2)

15.7

Promissory notes

(225.9)

Lease additions

(122.1)

(25.2)

Interest expense

(3.3)

(3.8)

(4.6)

Movement from other changes

(124.5)

(233.9)

(14.1)

Net cash/(debt) at end of year

 

558.8

 

(1,451.6)

 

(2,276.5)

Analyzed as:

 

  

 

  

 

  

Cash and cash equivalents, cash > 3 months and restricted cash

 

4,675.0

 

3,625.8

 

3,150.3

Total borrowings*

 

(4,116.2)

 

(5,077.4)

 

(5,426.8)

Net cash/(debt)

 

558.8

 

(1,451.6)

 

(2,276.5)

*Total borrowings include current and non-current maturities of debt and current and non-current lease liabilities.

Schedule of change in carrying value of share premium

At March 31, 

2023

2022

2021

    

€M

    

€M

    

€M

Balance at beginning of year

 

1,328.2

 

1,161.6

 

738.5

Changes from financing cashflows

Net proceeds from shares issued

 

31.7

 

46.8

 

423.1

Non-cash movement in share premium

20.0

119.8

Movement in net funds resulting from cash flows

 

51.7

 

166.6

 

423.1

Balance at end of year

 

1,379.9

 

1,328.2

 

1,161.6

Schedule of changes in the carrying value of liabilities from financing activities

At March 31,

    

2023

    

2022

    

2021

 

€M

 

€M

 

€M

Balance at beginning of year

(5,077.4)

(5,426.8)

(4,211.2)

Proceeds from borrowings

(1,192.0)

(2,228.6)

Repayments of borrowings

1,039.4

1,722.3

950.3

Lease liabilities paid

46.3

53.0

76.8

Lease additions

(122.1)

(25.2)

Interest expense

(3.3)

(3.8)

(4.6)

Foreign exchange

0.9

(4.2)

15.7

Promissory notes

(225.9)

Balance at end of year

(4,116.2)

(5,077.4)

(5,426.8)

Less than one year

(1,099.9)

(1,281.4)

(1,778.4)

More than one year

(3,016.3)

(3,796.0)

(3,648.4)

(4,116.2)

(5,077.4)

(5,426.8)