XML 81 R57.htm IDEA: XBRL DOCUMENT v3.25.1
Note to cash flow statement (Tables)
12 Months Ended
Mar. 31, 2025
Note to cash flow statement.  
Schedule of reconciliation of net debt

At March 31, 

2025

2024

2023

    

€M

    

€M

    

€M

Net cash/(debt) at beginning of year

 

1,372.8

 

558.8

 

(1,451.6)

Changes from financing cashflows

(Decrease)/increase in cash and cash equivalents in year, including net foreign exchange differences

 

(12.1)

 

276.1

 

930.3

(Decrease)/increase in financial assets: cash > 3 months

 

(137.7)

 

(818.4)

 

122.1

Increase/(decrease) in restricted cash

 

16.7

 

(13.1)

 

(3.2)

Net cash flow from decrease in debt

 

86.4

 

1,143.2

 

1,085.7

Movement in net funds resulting from cash flows

 

(46.7)

 

587.8

 

2,134.9

Other changes

Translation on U.S. dollar denominated debt

3.3

16.2

0.9

Promissory notes

213.5

Lease additions

(22.8)

(122.1)

Interest expense

(2.8)

(3.5)

(3.3)

Movement from other changes

(22.3)

226.2

(124.5)

Net cash at end of year

 

1,303.8

 

1,372.8

 

558.8

Analyzed as:

 

  

 

  

 

  

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

 

3,986.5

 

4,119.6

 

4,675.0

Total borrowings*

 

(2,682.7)

 

(2,746.8)

 

(4,116.2)

Net cash

 

1,303.8

 

1,372.8

 

558.8

*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, 

2025

2024

2023

    

€M

    

€M

    

€M

Balance at beginning of year

 

1,404.3

 

1,379.9

 

1,328.2

Changes from financing cashflows

Net proceeds from shares issued

 

4.9

 

16.4

 

31.7

Share premium receivable on shares issued

12.4

8.0

20.0

Movement in net funds resulting from cash flows

 

17.3

 

24.4

 

51.7

Balance at end of year

 

1,421.6

 

1,404.3

 

1,379.9

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

At March 31,

    

2025

    

2024

    

2023

 

€M

 

€M

 

€M

Balance at beginning of year

(2,746.8)

(4,116.2)

(5,077.4)

Repayments of borrowings

50.0

1,100.5

1,039.4

Lease liabilities paid

36.4

42.7

46.3

Lease modifications/additions

(22.8)

(122.1)

Interest expense

(2.8)

(3.5)

(3.3)

Foreign exchange

3.3

16.2

0.9

Promissory notes

213.5

Balance at end of year

(2,682.7)

(2,746.8)

(4,116.2)

Less than one year

(886.1)

(89.4)

(1,099.9)

More than one year

(1,796.6)

(2,657.4)

(3,016.3)

Balance at end of year

(2,682.7)

(2,746.8)

(4,116.2)