Consolidated Statement of Cash Flows
For the period ended 31 December |
|
|
|
in CHF 1,000 |
Note |
2019 |
2018 |
|
|
|
|
Profit for the period |
|
125,004 |
78,156 |
|
|
|
|
Adjustments for: |
|
|
|
Depreciation and amortization |
15, 16, 22 |
51,265 |
17,015 |
Total finance result, net |
9 |
–35,341 |
4,205 |
Tax expense |
|
29,346 |
30,454 |
Other non-cash items |
|
24,899 |
2,153 |
Change in trade receivables |
|
–234,620 |
–84,352 |
Change in other receivables, prepayments and contract assets |
|
–116,590 |
–46,137 |
Change in trade and other payables |
|
–2,635 |
63,879 |
Change in accrued expenses and contract liabilities |
|
404,115 |
57,066 |
Foreign exchange impact on changes in working capital |
|
3,033 |
–5,057 |
Income taxes paid |
|
–32,199 |
–18,310 |
|
|
|
|
Net cash generated from/(used in) operating activities |
|
216,277 |
99,071 |
Purchases of tangible and intangible assets |
|
–20,687 |
–12,707 |
Proceeds from sale of tangible and intangible assets |
|
109 |
147 |
Purchases of financial assets |
|
–7,196 |
–13,000 |
Loans granted |
|
–1,818 |
–7,058 |
Loan repayments received |
|
1,550 |
4,483 |
Interest received |
|
4,389 |
1,668 |
Acquisition of businesses (net of cash) |
3 |
49,958 |
25 |
Acquisition of investment in joint ventures |
17 |
–7,478 |
– |
|
|
|
|
Net cash from/(used) in investing activities |
|
18,827 |
–26,442 |
Proceeds from financial liabilities |
20 |
1,670,956 |
171,405 |
Repayments of financial liabilities |
20 |
–1,704,803 |
–171,632 |
Payment from shareholders |
26 |
15,986 |
– |
Payment of contingent consideration liabilities |
20 |
–7,366 |
–3,706 |
Purchase of treasury shares |
|
–2,618 |
–10,219 |
Interest paid |
|
–8,865 |
–3,635 |
Dividends paid to owners of the parent |
25 |
–25,300 |
–13,600 |
Acquisition of non-controlling interests |
20, 30 |
–7,967 |
– |
|
|
|
|
Net cash from/(used in) financing activities |
|
–69,977 |
–31,387 |
|
|
|
|
Net (decrease)/increase in cash and cash equivalents |
|
165,127 |
41,244 |
Cash and cash equivalents at beginning of period |
|
154,142 |
114,952 |
Net foreign exchange difference on cash and cash equivalents |
|
–5,779 |
–2,054 |
|
|
|
|
Cash and cash equivalents at end of period |
|
313,490 |
154,142 |