Consolidated Statement of Cash Flows
For the period ended 31 December |
|
|
|
in CHF 1,000 |
Note |
2021 |
2020 |
|
|
|
|
Profit for the period |
|
120,066 |
176,761 |
|
|
|
|
Adjustments for: |
|
|
|
Depreciation, amortization and impairment |
15, 16, 21 |
55,341 |
55,162 |
Total finance result, net |
9 |
–49,427 |
–80,225 |
Share of result of joint ventures and associated companies |
|
– |
–764 |
Tax expense |
|
34,199 |
37,042 |
Other non-cash items |
|
–26,324 |
27,510 |
Change in trade receivables |
|
–143,972 |
126,083 |
Change in other receivables, prepayments and contract assets |
|
–40,448 |
–6,317 |
Change in trade and other payables |
|
187,890 |
97,903 |
Change in accrued expenses and contract liabilities |
|
23,085 |
–117,493 |
Changes in provisions |
|
23,082 |
–4,990 |
Income taxes paid |
|
–25,445 |
–34,403 |
|
|
|
|
Net cash generated from/(used in) operating activities |
|
158,047 |
276,269 |
Purchases of tangible and intangible assets |
15, 16 |
–33,283 |
–22,822 |
Proceeds from sale of tangible and intangible assets |
|
228 |
760 |
Purchases of financial assets |
|
– |
–2,959 |
Loans granted |
|
– |
–374 |
Loan repayments received |
|
1,104 |
3,386 |
Interest received |
|
1,016 |
3,297 |
Acquisition of businesses (net of cash) |
3 |
–112,737 |
–45,512 |
Acquisition of investment in associates |
|
–1,226 |
– |
|
|
|
|
Net cash from/(used) in investing activities |
|
–144,898 |
–64,224 |
Proceeds from financial liabilities |
19 |
3,664,595 |
659,700 |
Repayments of financial liabilities |
19 |
–3,704,883 |
–694,397 |
Payment of contingent consideration liabilities |
19 |
–1,895 |
–2,824 |
Interest paid |
|
–6,351 |
–9,219 |
Dividends paid to owners of the parent |
24 |
–46,396 |
–32,460 |
|
|
|
|
Net cash from/(used in) financing activities |
|
–94,930 |
–79,200 |
|
|
|
|
Net (decrease)/increase in cash and cash equivalents |
|
–81,781 |
132,845 |
Cash and cash equivalents at beginning of period |
|
434,941 |
313,490 |
Net foreign exchange difference on cash and cash equivalents |
|
–2,808 |
–11,394 |
|
|
|
|
Cash and cash equivalents at end of period |
|
350,352 |
434,941 |