Combined Statement of Cash Flows

Combined statement of cash flows

EUR thousand

 

Note

 

2025

 

2024

Earnings before taxes

 

 

 

77,417

 

91,791

Depreciation, amortization and impairment of and loss allowances on non-current intangible assets, property, plant and equipment, right-of-use assets, financial assets and non-current financial receivables

 

 

 

83,402

 

82,663

Proceeds from disposal of property, plant and equipment

 

 

 

-4,125

 

1,465

Net income (net loss) of companies accounted for using the equity method

 

 

 

-60,715

 

-64,392

Net income (net loss) of other investees

 

 

 

-1,165

 

-590

Net interest income (expense)

 

 

 

10,968

 

12,141

Other non-cash events

 

 

 

3,085

 

-6,661

 

 

 

 

108,867

 

116,417

Change in trade receivables

 

 

 

-18,015

 

9,091

Change in other assets

 

 

 

4,828

 

9,105

Change in inventories

 

 

 

1,881

 

-837

Change in government grants

 

 

 

-290

 

233

Change in provisions

 

 

 

4,810

 

16,884

Change in trade payables

 

 

 

9,195

 

6,519

Change in other liabilities

 

 

 

-3,487

 

23,630

 

 

 

 

-1,078

 

64,625

Interest received

 

 

 

14,841

 

16,481

Interest paid

 

 

 

-21,924

 

-26,154

Taxes on income and earnings paid

 

 

 

-8,632

 

-2,368

 

 

 

 

-15,715

 

-12,041

Cash flows from operating activities

 

 

 

92,074

 

169,001

Proceeds from disposal of property, plant and equipment and intangible assets

 

 

 

5,875

 

2,237

Cash payments to acquire property, plant and equipment and intangible assets

 

 

 

-37,614

 

-38,921

Cash payments to acquire companies accounted for using the equity method

 

 

 

-77

 

-7,984

Cash payments for advances and loans made to investees

 

 

 

0

 

-950

Cash receipts from payment of lease receivables

 

 

 

30,144

 

28,898

Dividends received

 

 

 

47,463

 

38,743

Cash flows from investing activities

 

 

 

45,791

 

22,023

Cash receipts from repayment of loans made to company owners

 

 

 

4,859

 

3,034

Cash payments for loans made to company owners

 

 

 

-1,268

 

-4,859

Cash payments made to company owners from distributions

 

 

 

-31,506

 

-18,603

Cash payments made to company owners from the acquisition of non-controlling interests

 

 

 

-1,442

 

0

Cash proceeds from borrowings

 

 

 

15,000

 

25,630

Cash payments from redemption of financial borrowings

 

 

 

-40,557

 

-30,429

Cash payments from repayment of lease liabilities

 

 

 

-72,706

 

-65,240

Cash flows from financing activities

 

37

 

-127,620

 

-90,467

Net change in cash funds

 

 

 

10,245

 

100,557

Change in cash funds due to changes in the basis of consolidation

 

 

 

0

 

64

Change in cash and cash equivalents due to currency translation differences

 

 

 

61

 

854

Cash funds at start of financial year

 

 

 

134,418

 

32,943

Cash funds at end of financial year

 

37

 

144,724

 

134,418

Cash funds at end of financial year

 

 

 

 

 

 

Cash

 

 

 

144,962

 

134,960

Current liabilities to banks

 

 

 

-238

 

-542

 

 

 

 

144,724

 

134,418

Combined statement of cash flows

EUR thousand

 

Note

 

2025

 

2024

Earnings before taxes

 

 

 

77,417

 

91,791

Depreciation, amortization and impairment of and loss allowances on non-current intangible assets, property, plant and equipment, right-of-use assets, financial assets and non-current financial receivables

 

 

 

83,402

 

82,663

Proceeds from disposal of property, plant and equipment

 

 

 

-4,125

 

1,465

Net income (net loss) of companies accounted for using the equity method

 

 

 

-60,715

 

-64,392

Net income (net loss) of other investees

 

 

 

-1,165

 

-590

Net interest income (expense)

 

 

 

10,968

 

12,141

Other non-cash events

 

 

 

3,085

 

-6,661

 

 

 

 

108,867

 

116,417

Change in trade receivables

 

 

 

-18,015

 

9,091

Change in other assets

 

 

 

4,828

 

9,105

Change in inventories

 

 

 

1,881

 

-837

Change in government grants

 

 

 

-290

 

233

Change in provisions

 

 

 

4,810

 

16,884

Change in trade payables

 

 

 

9,195

 

6,519

Change in other liabilities

 

 

 

-3,487

 

23,630

 

 

 

 

-1,078

 

64,625

Interest received

 

 

 

14,841

 

16,481

Interest paid

 

 

 

-21,924

 

-26,154

Taxes on income and earnings paid

 

 

 

-8,632

 

-2,368

 

 

 

 

-15,715

 

-12,041

Cash flows from operating activities

 

 

 

92,074

 

169,001

Proceeds from disposal of property, plant and equipment and intangible assets

 

 

 

5,875

 

2,237

Cash payments to acquire property, plant and equipment and intangible assets

 

 

 

-37,614

 

-38,921

Cash payments to acquire companies accounted for using the equity method

 

 

 

-77

 

-7,984

Cash payments for advances and loans made to investees

 

 

 

0

 

-950

Cash receipts from payment of lease receivables

 

 

 

30,144

 

28,898

Dividends received

 

 

 

47,463

 

38,743

Cash flows from investing activities

 

 

 

45,791

 

22,023

Cash receipts from repayment of loans made to company owners

 

 

 

4,859

 

3,034

Cash payments for loans made to company owners

 

 

 

-1,268

 

-4,859

Cash payments made to company owners from distributions

 

 

 

-31,506

 

-18,603

Cash payments made to company owners from the acquisition of non-controlling interests

 

 

 

-1,442

 

0

Cash proceeds from borrowings

 

 

 

15,000

 

25,630

Cash payments from redemption of financial borrowings

 

 

 

-40,557

 

-30,429

Cash payments from repayment of lease liabilities

 

 

 

-72,706

 

-65,240

Cash flows from financing activities

 

37

 

-127,620

 

-90,467

Net change in cash funds

 

 

 

10,245

 

100,557

Change in cash funds due to changes in the basis of consolidation

 

 

 

0

 

64

Change in cash and cash equivalents due to currency translation differences

 

 

 

61

 

854

Cash funds at start of financial year

 

 

 

134,418

 

32,943

Cash funds at end of financial year

 

37

 

144,724

 

134,418

Cash funds at end of financial year

 

 

 

 

 

 

Cash

 

 

 

144,962

 

134,960

Current liabilities to banks

 

 

 

-238

 

-542

 

 

 

 

144,724

 

134,418

Topics Filter

Results for