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

Consolidated Statement of Changes in EquityConsolidated Balance Sheet

This site uses cookies for analytics, ads and personalized content. By continuing to browse this site, you agree to this use as described in our SoftwareONE Privacy Policy in detail.