THE NATURE OF OUR BUSINESS – STABLE GROWTH - Symrise
THE NATURE OF OUR BUSINESS – STABLE GROWTH - Symrise
THE NATURE OF OUR BUSINESS – STABLE GROWTH - Symrise
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
€ million<br />
EBIT before restructuring costs<br />
Changes in working capital<br />
Income taxes paid<br />
Interest<br />
Capital expenditure<br />
Depreciation and amortization<br />
Other noncash expenses and income<br />
Operating Free Cash Flow<br />
Disbursements for acquisition of<br />
subsidiaries, recipes and business units<br />
Working capital deriving from<br />
companies purchased<br />
Restructuring costs<br />
from acquisitions<br />
Dividend payments<br />
Success-based remuneration (disbursements)<br />
Disbursements relating to the IPO and<br />
repayment of liabilities deriving from warrants<br />
Change in Cash<br />
Opening balance - net borrowings<br />
Net exchange rate impacts<br />
Closing balance - net borrowings<br />
To ensure that <strong>Symrise</strong> always has the capital necessary to consistently<br />
develop its corporate strategy, the Company is also considering<br />
the use of additional financial instruments.<br />
Additional information on cash flow can be found in the Consolidated<br />
Financial Statements.<br />
7. NET ASSETS<br />
2007<br />
195.7<br />
-20.3<br />
-27.3<br />
-28.7<br />
-33.5<br />
74.3<br />
-14.7<br />
145.5<br />
-8.4<br />
Total assets increased by € 99.8 million compared to December<br />
31, 2007.<br />
Intangible assets and property, plant and equipment increased to<br />
€ 1,244.7 million (2007: € 1,144.5 million), accounting for approximately<br />
two-thirds of total assets. The main components include<br />
the goodwill acquired through business mergers amounting<br />
to € 452.3 million (2007: € 411.9 million) as well as recipes, production<br />
know-how and trademarks amounting to € 403.9 million<br />
(2007: € 351.1 million).<br />
0.0<br />
0.0<br />
-46.2<br />
-17.7<br />
73.2<br />
-605.1<br />
2.5<br />
-529.4<br />
2008<br />
193.2<br />
-27.7<br />
-29.8<br />
-27.3<br />
-45.0<br />
75.1<br />
-15.1<br />
123.4<br />
-138.1<br />
-5.8<br />
-6.2<br />
-59.1<br />
-17.3<br />
-103.1<br />
-529.4<br />
-9.1<br />
-641.6<br />
Short-term liabilities rose by 35.7% to € 548.0 million (2007:<br />
€ 403.8 million), of which the main component was the increase<br />
in the short-term borrowings amounting to € 170.9 million, used<br />
mainly for financing. The acquisitions were made in 2008 (see<br />
Note 8.13 in the Notes on the Consolidated Financial Statements).<br />
Non-current borrowings decreased by 16% to € 362.8 million<br />
(2007: € 432.0 million).<br />
Equity increased by 0.9% to € 648.4 million, due mainly to the net<br />
income in 2008, offset by dividend payments in 2008 totalling<br />
€ 59.1 million.<br />
NET ASSETS<br />
€ thousands<br />
Cash and cash<br />
equivalent<br />
Trade receivables<br />
Inventories<br />
Intangible assets<br />
and property, plant<br />
and equipment<br />
Other assets<br />
Total<br />
€ thousands<br />
Current liabilities<br />
Non current<br />
borrowings<br />
Retirement benefit<br />
Obligation<br />
Deferred tax liabilities<br />
Other non current<br />
Liabilities<br />
Liabilities<br />
Equity<br />
Total<br />
2007<br />
79,250<br />
214,478<br />
239,741<br />
1,144,451<br />
113,003<br />
1,790,923<br />
EQUITY AND LIABILITIES<br />
2007<br />
403,785<br />
431,967<br />
186,295<br />
109,404<br />
16,759<br />
1,148,210<br />
642,713<br />
1,790,923<br />
%<br />
4.4<br />
12.0<br />
13.4<br />
63.9<br />
6.3<br />
%<br />
22.5<br />
24.1<br />
10.4<br />
6.1<br />
0.9<br />
64.1<br />
35.9<br />
2008<br />
68,860<br />
221,686<br />
258,974<br />
1,244,677<br />
96,482<br />
1,890,679<br />
2008<br />
548,016<br />
362,792<br />
191,922<br />
111,792<br />
27,762<br />
1,242,284<br />
648,395<br />
1,890,679<br />
%<br />
3.6<br />
11.7<br />
13.7<br />
65.8<br />
5.1<br />
%<br />
29.0<br />
19.2<br />
10.2<br />
5.9<br />
1.5<br />
65.7<br />
34.3<br />
78 Annual Report 2008 <strong>Symrise</strong> AG