for the period from January 1 to December 31, 2025
|
|
Notes |
|
2025 |
|
2024 |
|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
Net income |
|
|
|
259,285 |
|
223,594 |
Depreciation/amortization |
|
|
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 |
|
|
85,567 |
|
77,909 |
|
Interest expenses/income |
|
|
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 |
|
|
(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 |
|
|
(137,043) |
|
(227,013) |
|
Investments in intangible assets |
|
|
(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 |
|
|
(96,623) |
|
(93,172) |
|
Dividends paid to non-controlling interests |
|
|
|
(9,647) |
|
(6,210) |
Proceeds from current financial liabilities |
|
|
0 |
|
3,451 |
|
Repayment of current financial liabilities |
|
|
(11,540) |
|
(90,085) |
|
Proceeds from non-current financial liabilities |
|
|
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 |
|
|
343,126 |
|
210,622 |