Changes in Equity

Download Excel
Enlarge table
  
                                        €k
    Sub-
scribed
capital		   Add.
paid-in
capital		   Misc.
retained
earnings		   Reval-
uation
reserve		   Other
consoli-
dation
reserves		   Consoli-
dated
profit/
loss		   Currency
translation
adjust-
ments		   Group
Equity		   Minority
interest		   Equity
As of October 1, 2004   16,542   168,289   7,021   241   –32,461   41,414   –7,031   194,015   4,520   198,535
Fair value cash flow hedge   0   0   0   –7,244   0   0   0   –7,244   0   –7,244
Fair value other financial assets   0   0   0   22   0   0   0   22   0   22
Deferred tax effect   0   0   0   2,869   0   0   0   2,869   0   2,869
Net income recognized directly in equity   0   0   0   –4,353   0   0   0   –4,353   0   –4,353
Profit   0   0   0   0   0   39,512   0   39,512   69   39,581
Distributions   0   0   0   0   0   –20,029   0   –20,029   0   –20,029
Takeover of shares   0   0   0   0   0   0   0   0   –1,603   –1,603
Other changes   0   576   2,754   0   0   –2,382   0   948   0   948
Exchange rate changes           0   0   0   0   1,800   1,800   0   1,800
As of June 30, 2005   16,542   168,865   9,775   –4,112   –32,461   58,515   –5,231   211,893   2,986   214,879
                                         
As of October 1, 2005   16,542   169,136   7,098   –4,179   –47,200   91,304   –5,068   227,633   6,140   233,773
Fair value cash flow hedge   0   0   0   12,067   0   0   0   12,067   0   12,067
Fair value other financial assets   0   0   0   –7   0   0   0   –7   0   –7
Cash settlement share-based payment program   0   0   –10,087   0   0   0   0   –10,087   0   –10,087
Deferred tax effect   0   0   3,631   –4,706   0   0   0   –1,075   0   –1,075
Net income recognized directly in equity   0   0   –6,456   7,354   0   0   0   898   0   898
Profit   0   0   0   0   0   58,428   0   58,428   129   58,557
Distributions   0   0   0   0   0   –34,919   0   –34,919   0   –34,919
Takeover of shares       0   0   0   0   0   0   0   –2,086   –2,086
Other changes       –39   2,036   0   0   –2,214   0   –217   0   –217
Exchange rate changes   0   0   0   0   0   0   –2,481   –2,481   0   –2,481
As of June 30, 2006   16,542   169,097   2,678   3,175   –47,200   112,599   –7,549   249,342   4,183   253,525