Consolidated statement of cash flows (IFRS)
from 1 October 2024 to 30 September 2025
|
|
Note |
|
2024/25 |
|
2023/24 |
|---|---|---|---|---|---|---|
|
|
|
|
€k |
|
€k |
Consolidated profit |
|
|
|
142,345 |
|
180,154 |
Income taxes |
|
|
51,547 |
|
60,712 |
|
Interest income/expenses |
|
|
20,054 |
|
6,151 |
|
Result of investments carried at equity |
|
|
-30 |
|
3,022 |
|
Result from the change in fair value of contingent purchase price obligations |
|
|
-4,679 |
|
-43,798 |
|
Depreciation and amortization |
|
|
126,378 |
|
132,771 |
|
Result from the disposal of intangible assets and property, plant and equipment |
|
|
|
3,147 |
|
313 |
Other non-cash income/expenses |
|
|
|
1,834 |
|
696 |
Interest and dividends received |
|
|
|
4,368 |
|
21,060 |
Interest paid |
|
|
|
-21,514 |
|
-12,283 |
Income taxes paid |
|
|
|
-76,926 |
|
-116,583 |
Change in inventories |
|
|
26,600 |
|
24,377 |
|
Change in trade receivables |
|
|
-106,479 |
|
21,616 |
|
Change in other assets |
|
|
4,240 |
|
41,476 |
|
Change in trade payables |
|
|
|
15,268 |
|
-63,298 |
Change in provisions and financial liabilities |
|
|
28,200 |
|
-15,726 |
|
Change in other liabilities |
|
|
-4,495 |
|
6,659 |
|
Cash flow from operating activities |
|
|
|
209,858 |
|
247,319 |
|
|
|
|
|
|
|
Cash outflow for investments in property, plant and equipment |
|
|
-39,394 |
|
-86,814 |
|
Cash outflow for investments in other intangible assets |
|
|
-37,199 |
|
-65,390 |
|
Proceeds from the disposal of intangible assets and property, plant and equipment |
|
|
|
13,688 |
|
66 |
Cash outflow for investments in financial assets |
|
|
|
-12,372 |
|
-3,904 |
Change in treasury receivables |
|
|
-13,281 |
|
750,016 |
|
Acquisition of consolidated subsidiaries less cash received |
|
|
|
-2,469 |
|
-1,006,279 |
Cash flow from investing activities |
|
|
|
-91,027 |
|
-412,305 |
|
|
|
|
|
|
|
Change in current bank liabilities |
|
|
68 |
|
206 |
|
Proceeds from loans |
|
|
0 |
|
400,000 |
|
Change in treasury payables |
|
|
-29,323 |
|
47,625 |
|
Repayment of leasing liabilities |
|
|
-23,365 |
|
-23,303 |
|
Purchase of own shares |
|
|
0 |
|
-150,075 |
|
Dividends paid to shareholders of Carl Zeiss Meditec AG |
|
|
|
-52,522 |
|
-98,204 |
Dividends paid to non-controlling interests |
|
|
|
-3,685 |
|
– |
Cash flow from financing activities |
|
|
|
-108,827 |
|
176,249 |
|
|
|
|
|
|
|
Effect of exchange rate fluctuation on cash and cash equivalents |
|
|
|
-3,022 |
|
-1,579 |
Change in cash and cash equivalents |
|
|
|
6,982 |
|
9,684 |
Cash and cash equivalents as of 1 October |
|
|
20,285 |
|
10,601 |
|
Cash and cash equivalents as of 30 September |
|
|
27,267 |
|
20,285 |
The following notes are an integral part of the audited consolidated financial statements.