|
|
|
€k | ||||||||
|
|
9 months |
9 months | ||||||||
| ||||||||||
|
EBITA3 |
138,353 |
151,692 | ||||||||
|
Amortization/depreciation of property rights, licenses and property, plant and equipment |
35,439 |
33,383 | ||||||||
|
Write-down of reworkable service parts |
4,722 |
3,661 | ||||||||
|
EBITDA3 |
178,514 |
188,736 | ||||||||
|
Interest paid |
–7,207 |
–8,831 | ||||||||
|
Income taxes paid |
–47,240 |
–40,225 | ||||||||
|
Gains on disposal of intangible assets and property, plant and equipment |
–172 |
–557 | ||||||||
|
Decrease in accruals |
–24,308 |
–6,847 | ||||||||
|
Other non-cash expenses |
4,648 |
5,760 | ||||||||
|
Decrease in working capital |
61,375 |
44,294 | ||||||||
|
Increase in other assets and other liabilities |
–11,329 |
–23,380 | ||||||||
|
Cash flow from operating activities |
154,281 |
158,950 | ||||||||
|
Payments received from the disposal of property, plant and equipment |
1,993 |
1,153 | ||||||||
|
Payments received from the disposal of investments and other payments received |
29 |
18 | ||||||||
|
Payments made for investment in intangible assets |
–7,791 |
–4,646 | ||||||||
|
Payments made for investment in property, plant and equipment |
–27,368 |
–42,185 | ||||||||
|
Payments made for acquisition of consolidated affiliated companies and other business units |
–8,153 |
–2,405 | ||||||||
|
Payments made for investments |
–134 |
0 | ||||||||
|
Payments made for investment in reworkable service parts |
–8,111 |
–4,713 | ||||||||
|
Cash flow from investment activities |
–49,535 |
–52,778 | ||||||||
|
Payments made to equity holders |
–67,444 |
–88,026 | ||||||||
|
Payments received from loan draw-downs |
44,140 |
55,000 | ||||||||
|
Payments made for repayment of financial loans |
–6,680 |
–1,127 | ||||||||
|
Payments made to minority interest and other distributions |
–430 |
–162 | ||||||||
|
Payments made for repurchase of treasury shares |
0 |
–43,533 | ||||||||
|
Payments made due to special items |
–1,271 |
–68 | ||||||||
|
Cash flow from financing activities |
–31,685 |
–77,916 | ||||||||
|
Change in liquidity |
73,061 |
28,256 | ||||||||
|
Change in cash and cash equivalents from exchange rate movements |
367 |
–1,087 | ||||||||
|
Cash and cash equivalents at beginning of period4 |
–2,537 |
–10,734 | ||||||||
|
Cash and cash equivalents at end of period4 |
70,891 |
16,435 | ||||||||
