|
|
01/04 – |
|
01/04 – |
|
01/01 – |
|
01/01 – |
|---|---|---|---|---|---|---|---|---|
Operating activities |
|
|
|
|
|
|
|
|
Earnings before tax |
|
80,201 |
|
66,778 |
|
141,836 |
|
122,078 |
Adjustment for non-cash expenses and income |
|
|
|
|
|
|
|
|
Net financial result |
|
3,854 |
|
1,588 |
|
7,398 |
|
3,444 |
Amortisation of intangible assets and depreciation of property, plant and equipment |
|
42,690 |
|
38,309 |
|
84,938 |
|
76,864 |
Gains and losses on disposal of intangible assets and property, plant and equipment |
|
48 |
|
206 |
|
104 |
|
574 |
Other non-cash expenses and income |
|
7,077 |
|
1,623 |
|
9,260 |
|
−3,475 |
Changes in net assets |
|
|
|
|
|
|
|
|
Change in inventories |
|
−47,037 |
|
7,477 |
|
−227,329 |
|
−27,023 |
Change in trade receivables |
|
−44,225 |
|
−6,864 |
|
114,747 |
|
102,306 |
Change in trade payables |
|
−14,631 |
|
14,441 |
|
−21,899 |
|
−147,254 |
Change in deferred income |
|
−14,316 |
|
−20,370 |
|
−671 |
|
8,021 |
Changes in other net assets |
|
−108,122 |
|
−31,554 |
|
−165,576 |
|
−53,308 |
Income taxes paid |
|
−17,994 |
|
−26,418 |
|
−44,544 |
|
−58,018 |
Cash flow from operating activities |
|
−112,455 |
|
45,216 |
|
−101,736 |
|
24,209 |
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
Cash payments for acquisitions, net of cash acquired |
|
0 |
|
−208 |
|
−27,810 |
|
−698 |
Divestments |
|
0 |
|
0 |
|
0 |
|
1,626 |
Cash payments for investments in intangible assets and property, plant and equipment |
|
−33,146 |
|
−28,750 |
|
−62,940 |
|
−57,524 |
Cash received from the sale of intangible assets and property, plant and equipment |
|
3,287 |
|
3,102 |
|
5,662 |
|
6,395 |
Cash payments for purchases of time deposits and securities |
|
−3,615 |
|
37,613 |
|
−3,615 |
|
0 |
Cash received from the sale of time deposits and securities, and from repayments of non-current assets |
|
4,663 |
|
23,367 |
|
74,360 |
|
73,367 |
Interest received |
|
1,310 |
|
4,468 |
|
4,019 |
|
8,870 |
Cash flow from investing activities |
|
−27,501 |
|
39,592 |
|
−10,324 |
|
32,036 |
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
Repayments of financial liabilities |
|
−29,498 |
|
−3,739 |
|
−48,234 |
|
−45,118 |
Cash received from incurring financial liabilities |
|
451,008 |
|
972 |
|
452,015 |
|
6,945 |
Dividend payment |
|
−88,200 |
|
−88,200 |
|
−88,200 |
|
−88,200 |
Interest paid |
|
−6,611 |
|
−5,778 |
|
−10,780 |
|
−9,592 |
Repayments of lease liabilities |
|
−20,850 |
|
−19,224 |
|
−40,123 |
|
−38,170 |
Cash flow from financing activities |
|
305,849 |
|
−115,969 |
|
264,678 |
|
−174,135 |
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes on cash and cash equivalents |
|
5 |
|
−1,779 |
|
2,477 |
|
−2,958 |
Changes in cash and cash equivalents |
|
165,898 |
|
−32,940 |
|
155,095 |
|
−120,848 |
Cash and cash equivalents at the beginning of the period |
|
367,968 |
|
555,207 |
|
378,771 |
|
643,115 |
Cash and cash equivalents at the end of the period |
|
533,866 |
|
522,267 |
|
533,866 |
|
522,267 |
