Consolidated Statement of Cash Flows

Consolidated statement of cash flows

€ thousand

Q1
2012

Q1
2011

 

 

 

Net income (+) / loss (-)

16,414

-3,550

+ income taxes

22,911

14,941

+ net financial income (-) / expenses (+)

51,599

48,754

= Earnings before interest and taxes

90,924

60,145

 

 

 

Depreciation/Impairment of non-current assets (excl. leased assets)

38,340

38,818

Depreciation/Impairment of leased assets

44,611

42,253

Other non-cash income (-) / expenses (+)

-1,066

3,911

Gain (-) / loss (+) on disposal of non-current assets

-2,235

705

Change in leased assets

-41,525

-30,218

Change in lease receivables and lease liabilities

-21,413

-12,211

Change in inventories

-64,810

-58,023

Change in trade receivables

-20,016

-23,193

Change in trade payables

-22,349

41,591

Cash payments for defined benefit obligations

-4,804

-4,905

Change in other provisions

-24,797

-16,061

Change in other operating assets

-32,950

-5,350

Change in other operating liabilities

27,731

34,266

Taxes paid

-11,418

-5,804

= Cash flow from operating activities

-45,777

65,924

 

 

 

Cash receipts from disposal of non-current assets

6,922

927

Cash payments for purchase of non-current assets

-25,206

-22,040

Deposits from other loan claims

-341

1,389

Dividends received

212

343

Interest income received

1,347

909

Acquisitions of subsidiaries, net of cash acquired

-9,703

0

Cash receipts (+) / cash payments (-) for sundry assets

-1,118

-1,720

= Cash flow from investing activities

-27,887

-20,192

 

 

 

Dividends paid to non-controlling interests

-355

0

Cash paid for increased ownership interests (after control)

-1,112

-712

Proceeds from borrowings

7,676

0

Loan financing costs paid

-207

-228

Proceeds (+) / Repayment (-) of other capital borrowings

17,687

-10,528

Interest paid

-22,737

-29,323

= Cash flow from financing activities

952

-40,791

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

879

-1,084

= Change in cash and cash equivalents

-71,833

3,857

 

 

 

Cash and cash equivalents at the beginning of the period

373,451

252,884

Cash and cash equivalents at the end of the period

301,618

256,741

to pagetop