|
|
|
€k | ||||||||
|
|
1st quarter |
1st quarter | ||||||||
| ||||||||||
|
EBITA3 |
56,028 |
51,765 | ||||||||
|
Amortization/depreciation of property rights, licenses and property, plant and equipment |
11,632 |
9,869 | ||||||||
|
Write-down of reworkable service parts |
1,283 |
651 | ||||||||
|
EBITDA3 |
68,943 |
62,285 | ||||||||
|
Interest paid |
–4,308 |
–2,421 | ||||||||
|
Income taxes paid |
–11,901 |
–8,227 | ||||||||
|
Gain/loss on disposal of intangible assets and property, plant and equipment |
–85 |
–389 | ||||||||
|
Decrease in accruals |
–13,400 |
–5,835 | ||||||||
|
Other non-cash expenses |
3,149 |
2,340 | ||||||||
|
Decrease in working capital |
32,013 |
35,526 | ||||||||
|
Decrease in other assets and other liabilities |
–1,837 |
–11,582 | ||||||||
|
Cash flow from operating activities |
72,574 |
71,697 | ||||||||
|
Payments received from the disposal of property, plant and equipment |
1,468 |
698 | ||||||||
|
Payments received from the disposal of investments |
3 |
5 | ||||||||
|
Payments made for investment in intangible assets |
–3,094 |
–381 | ||||||||
|
Payments made for investment in property, plant |
–9,625 |
–13,083 | ||||||||
|
Payments made for acquisition of consolidated |
–5,041 |
–251 | ||||||||
|
Payments made for investments |
–305 |
0 | ||||||||
|
Payments made for investment in reworkable |
–2,477 |
–193 | ||||||||
|
Cash flow from investment activities |
–19,071 |
–13,205 | ||||||||
|
Payments received from loan draw-downs |
5,000 |
10,000 | ||||||||
|
Payments made for repayment of financial loans |
–3,086 |
–859 | ||||||||
|
Payments made to minority interest and other distributions |
–83 |
–97 | ||||||||
|
Payments made for repurchase of own shares |
0 |
–23,802 | ||||||||
|
Payments made/received due to special items |
–232 |
228 | ||||||||
|
Cash flow from financing activities |
1,599 |
–14,530 | ||||||||
|
Net increase/decrease in cash and cash equivalents |
55,102 |
43,962 | ||||||||
|
Change in cash and cash equivalents from |
110 |
–376 | ||||||||
|
Cash and cash equivalents at beginning of period4 |
–2,537 |
–10,734 | ||||||||
|
Cash and cash equivalents at end of period4 |
52,675 |
32,852 | ||||||||
