ANNUAL REPORT 2011 A.S. CRÉATION TAPETEN AG
ANNUAL REPORT 2011 A.S. CRÉATION TAPETEN AG
ANNUAL REPORT 2011 A.S. CRÉATION TAPETEN AG
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
CONSOLIDATED FINANCIAL STATEMENTS ACCORDING TO IFRS<br />
78<br />
A.S. Création Tapeten <strong>AG</strong>, Gummersbach<br />
Consolidated cash flow statement<br />
for the period from January 1, <strong>2011</strong> to December 31, <strong>2011</strong><br />
<strong>2011</strong> 2010<br />
€ ’000 € ’000<br />
Operating activities<br />
Net profit 4,650 8,395<br />
+ Depreciation on tangible and intangible fixed asset 9,933 10,504<br />
+/- Increase/decrease in long-term provisions 562 180<br />
-/+ Income/expenses from investments accounted for at equity 226 89<br />
-/+ Increase/decrease in present value of corporate income tax credit 225 216<br />
-/+ Income/expenses from changes in deferred taxes –1,258 –357<br />
Cash-flow 14,338 19,027<br />
-/+ Profit/losses from disposal of tangible and intangible fixed assets –32 –55<br />
–/+ Increase/decrease in inventories –1,724 –3,701<br />
–/+ Increase/decrease in trade receivables 1,745 –87<br />
+/– Increase/decrease in trade payables -95 -828<br />
–/+ Increase/decrease in other net working capital -4,256 432<br />
Cash-flow from operating activities<br />
Investing activities<br />
9,976 14,788<br />
Capital expenditures on tangible and intangible fixed assets –5,474 –5,844<br />
-/+ Cash outflows/repayments for/from extended credits and bonds -6,200 0<br />
- Cash outflows for acquisitions of consolidated companies<br />
(less acquired cash and cash equivalents) –6,970 –85<br />
- Cash outflows for acquisitions of investments accounted for at equity -1,023 -897<br />
+ Proceeds from the disposal of tangible and intangible fixed assets 223 107<br />
Cash-flow from investing activities<br />
Financing activities<br />
–19,444 –6,719<br />
Dividends paid to shareholders of A.S. Création Tapeten <strong>AG</strong> –3,721 –3,308<br />
- Repayment of liabilities from anticipation of the future acquisition of remaining shares 0 –407<br />
+/- Raising/repayment of financial liabilities (interest-bearing) -4,756 -4,584<br />
Cash-flow from financing activities 1,035 –8,299<br />
Net change in cash and cash equivalents –8,433 –230<br />
+/- Change in cash and cash equivalents due to exchange rate fluctuations -1 14<br />
+ Cash and cash equivalents at January 1 10,792 11,008<br />
Cash and cash equivalents at December 31 2,358 10,792<br />
Further information on the cash flow statement are presented in the notes (see No. 26).