|
|
€k |
||||||||
|
||||||||||
|
9 months |
9 months |
||||||||
EBITA3 |
151,692 |
137,538 |
||||||||
Amortization/depreciation of property rights, licenses and property, plant and equipment |
33,383 |
30,335 |
||||||||
Write-down of reworkable service parts |
3,661 |
2,790 |
||||||||
EBITDA3 |
188,736 |
170,663 |
||||||||
Interest paid |
–8,831 |
–7,468 |
||||||||
Income taxes paid |
–40,225 |
–24,592 |
||||||||
Gains on disposal of intangible assets and property, plant and equipment |
–557 |
–179 |
||||||||
Decrease/increase in accruals |
–6,847 |
16,206 |
||||||||
Other non-cash expenses, less other non-cash income |
5,760 |
995 |
||||||||
Decrease in working capital |
44,294 |
12,867 |
||||||||
Increase in other assets and other liabilities |
–23,380 |
–21,960 |
||||||||
Cash flow from operating activities |
158,950 |
146,532 |
||||||||
Payments received from the disposal of property, plant and equipment |
1,153 |
428 |
||||||||
Payments received from the disposal of investments |
18 |
25 |
||||||||
Payments made for investment in intangible assets |
–4,646 |
–5,523 |
||||||||
Payments made for investment in property, plant and equipment |
–42,185 |
–27,013 |
||||||||
Payments made for acquisition of consolidated affiliated companies and other business units |
–2,405 |
–2,003 |
||||||||
Payments made for investments |
0 |
–2 |
||||||||
Payments made for investment in reworkable service parts |
–4,713 |
–5,232 |
||||||||
Cash flow from investment activities |
–52,778 |
–39,320 |
||||||||
Payments made to equity holders |
–88,026 |
–45,853 |
||||||||
Payments received from loan draw-downs |
55,000 |
0 |
||||||||
Payments made for repayment of financial loans |
–1,127 |
–26,267 |
||||||||
Payments received from minority interest |
0 |
120 |
||||||||
Payments made to minority interest and other distributions |
–162 |
–7,718 |
||||||||
Payments made for repurchase of treasury shares |
–43,533 |
–31,788 |
||||||||
Payments made/received due to special items |
–68 |
–770 |
||||||||
Cash flow from financing activities |
–77,916 |
–112,276 |
||||||||
Change in liquidity |
28,256 |
–5,064 |
||||||||
Change in cash and cash equivalents from exchange rate movements |
–1,087 |
29 |
||||||||
Cash and cash equivalents at beginning of period4 |
–10,734 |
–5,982 |
||||||||
Cash and cash equivalents at end of period4 |
16,435 |
–11,017 |
||||||||
Group Cash Flow Statement
Tablesheet(s) as Excel
Download
Download
