Annual Report 2025

Topics filter

Results

Consolidated Statement of Cash Flows

for the period from January 1 to December 31, 2025

Consolidated Statement of Cash Flows (in EUR thousand)

 

 

Notes

 

2025

 

2024

 

 

(23)

 

 

 

 

Net income

 

 

 

259,285

 

223,594

Depreciation/amortization

 

(8)

 

390,880

 

414,206

Gain/loss on the monetary positions under IAS 29

 

 

 

(2,846)

 

(3,812)

Unrealized net foreign exchange gain/loss

 

 

 

23,651

 

(5,779)

Other non-cash transactions

 

 

 

670

 

1,633

Income tax expense/income

 

(5)

 

85,567

 

77,909

Interest expenses/income

 

(4)

 

51,029

 

54,978

Change in inventories

 

 

 

109,262

 

(4,162)

Change in receivables and other assets

 

 

 

(34,512)

 

10,914

Change in trade payables and other liabilities

 

 

 

(125,023)

 

112,684

Result from disposal of non-current assets

 

 

 

878

 

12,072

Change in provisions for pensions

 

(19)

 

(934)

 

(334)

Change in other provisions

 

 

 

2,895

 

(34,881)

Income taxes paid

 

 

 

(68,975)

 

(73,509)

Cash flow from operating activities

 

 

 

691,826

 

785,511

Investments in property, plant, and equipment

 

(8)

 

(137,043)

 

(227,013)

Investments in intangible assets

 

(8)

 

(55,563)

 

(58,606)

Equity investments

 

 

 

(2,834)

 

(1,481)

Disposal of subsidiaries, net of cash disposed of

 

 

 

0

 

(1,142)

Impact from sales of property, plant, and equipment and intangible assets

 

 

 

462

 

(1,571)

Interest received

 

 

 

1,939

 

1,213

Cash flow from investing activities

 

 

 

(193,038)

 

(288,601)

Dividends paid to equity holders of the parent company

 

(16)

 

(96,623)

 

(93,172)

Dividends paid to non-controlling interests

 

 

 

(9,647)

 

(6,210)

Proceeds from current financial liabilities

 

(22)

 

0

 

3,451

Repayment of current financial liabilities

 

(22)

 

(11,540)

 

(90,085)

Proceeds from non-current financial liabilities

 

(22)

 

17,767

 

50,272

Repayment of lease liabilities

 

 

 

(211,303)

 

(216,123)

Interest paid

 

 

 

(49,269)

 

(52,862)

Cash flow from financing activities

 

 

 

(360,614)

 

(404,728)

Exchange rate-related changes in cash and cash equivalents

 

 

 

(5,670)

 

113

Change in cash and cash equivalents

 

 

 

132,504

 

92,295

Cash and cash equivalents at the beginning of the period

 

 

 

210,622

 

118,327

Cash and cash equivalents at the end of the period

 

(14)

 

343,126

 

210,622