
Consolidated cash flow statement
(in thousands of euro) Notes
CASH FLOW FROM OPERATING ACTIVITIES
Consolidated result attributable to equity holders
58,686 41,170
Result attributable to non-controlling interests 22 481 -1,737
Adjusted for
- Current and deferred tax 16 15,369 12,957
- Interest and other financial income and expenses 15 450 2,177
- Depreciation and amortization expenses 13 11,722 8,888
- Write down on trade receivables 13 -918 2,144
- Write down on inventory 13 18 811
- Write down on contract assets 6, 13 0 455
- Changes in provisions 13 2,110 13
- Gain/loss on the sale of tangible fixed assets
5 15
- Other non-cash expenses / income 13 -2,831 0
- Companies accounted for using equity method 22 -6,293 -3,938
Interest received 15 1,682 2,577
Changes in working capital
-5,737 -16,560
Decrease / increase (-) in advance payments on purchases
93 92
Decrease / increase (-) in inventory
-3,743 -1,942
Decrease / increase (-) in contract assets (before netting)
-68,079 -29,290
Decrease / increase (-) in long- and short-term accounts receivable
13,709 -21,370
Increase / decrease (-) in trade and other payables
7,140 6,140
Increase / decrease (-) in contract liabilities (before netting)
45,143 29,809
Corporate income tax paid
-12,533 -18,354
Net cash generated / (used) by operating activities - total
62,210 30,619
CASH FLOW FROM INVESTING ACTIVITIES
Purchases of intangible and tangible fixed assets 4 -7,105 -11,758
Sales of intangible and tangible fixed assets 4 126 180
Consideration paid for business combinations (net of cash acquired) 23 -39,643 -31,725
Sale of subsidiaries and participations (net of cash acquired)
0 -142
Proceeds (+) from sale of financial instruments
19,624 7,038
Purchases (-) of financial instruments -19,090 -5,830
Dividend received (+) 2,612 877
Net cash generated / (used) by investing activities
-43,475 -41,360
Net cash flow before financing activities
18,735 -10,741
CASH FLOW FROM FINANCING ACTIVITIES
Acquisition (-) of treasury shares 8 -15,402 -4,765
Dividend paid (-) 8 -9,484 -7,351
Proceeds from government grants
-5 578
Proceeds (+) from new borrowings 9 46,783 24,532
Repayment (-) of borrowings 9 -38,799 -6,312
Payments of lease liabilities 9 -3,884 -2,291
Interest paid 15 -955 -1,806
Other financial income 15 256 235
Other financial charges 15 -631 -861
Net cash generated / (used) by financing activities
-22,121 1,958
Net increase / (decrease) in cash and cash equivalents
-3,385 -8,783
Cash, cash equivalent and bank overdrafts at the beginning of the year 18 33,842 41,455
Exchange gains / (losses) on cash and bank overdrafts
-1,825 1,169
Cash, cash equivalent and bank overdrafts at the end of the year 18 28,633 33,842