Cash Flow Statement
in € thousand |
1–3 | 2016 |
1–3 | 2016 |
1–3 | 2016 |
1–3 | 2016 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
40,976 |
37,127 |
3,770 |
79 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
29,455 |
28,257 |
1,277 |
- 79 |
||||
Increase (+), decrease (-) in provisions |
- 295 |
- 163 |
- 132 |
|
||||
Earnings (-), losses (+) arising from the disposal of non-current assets |
- 224 |
- 224 |
0 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
- 18,490 |
- 19,057 |
- 307 |
874 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
18,093 |
18,991 |
- 24 |
- 874 |
||||
Interest received |
664 |
704 |
12 |
- 52 |
||||
Interest paid |
- 4,192 |
- 3,330 |
- 914 |
52 |
||||
Income tax paid |
- 1,156 |
- 945 |
- 211 |
|
||||
Exchange rate and other effects |
- 2,869 |
- 2,869 |
0 |
|
||||
Cash flow from operating activities |
61,962 |
58,491 |
3,471 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
409 |
409 |
0 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 15,842 |
- 15,471 |
- 371 |
|
||||
Payments for investments in intangible assets |
- 5,435 |
- 5,435 |
0 |
|
||||
Proceeds from disposal of non-current financial assets |
0 |
0 |
0 |
|
||||
Payments for investments in non-current financial assets |
- 34 |
- 34 |
0 |
|
||||
Proceeds (+), payments (-) from/for short-term deposits |
- 15,251 |
- 15,251 |
0 |
|
||||
Cash flow from investing activities |
- 36,153 |
- 35,782 |
- 371 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Redemption of lease liabilities |
- 1,271 |
- 1,271 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
0 |
0 |
0 |
|
||||
Payments for redemption of (financial) loans |
- 8,586 |
- 7,039 |
- 1,547 |
|
||||
Exchange rate effects |
- 849 |
- 849 |
0 |
|
||||
Cash flow from financing activities |
- 10,706 |
- 9,159 |
- 1,547 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotal 1.– 3.) |
15,103 |
13,550 |
1,553 |
0 |
||||
Change in financial funds due to exchange rates |
- 1,485 |
- 1,485 |
0 |
|
||||
Change in financial funds due to consolidation effects |
1,512 |
1,512 |
0 |
|
||||
Financial funds at the beginning of the period |
165,415 |
161,162 |
4,253 |
|
||||
Financial funds at the end of the period |
180,545 |
174,739 |
5,806 |
0 |
in € thousand |
1–3 | 2015 |
1–3 | 2015 |
1–3 | 2015 |
1–3 | 2015 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
42,994 |
38,808 |
4,106 |
80 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
30,140 |
28,977 |
1,243 |
- 80 |
||||
Increase (+), decrease (-) in provisions |
568 |
657 |
- 89 |
|
||||
Earnings (-), losses (+) arising from the disposal of non-current assets |
- 50 |
- 45 |
- 5 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
- 28,122 |
- 27,074 |
- 1,504 |
456 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
15,605 |
18,727 |
- 2,666 |
- 456 |
||||
Interest received |
205 |
226 |
10 |
- 31 |
||||
Interest paid |
- 5,121 |
- 3,878 |
- 1,274 |
31 |
||||
Income tax paid |
- 9,842 |
- 9,589 |
- 253 |
|
||||
Exchange rate and other effects |
- 7,783 |
- 7,785 |
2 |
|
||||
Cash flow from operating activities |
38,594 |
39,024 |
- 430 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
63 |
58 |
5 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 37,663 |
- 37,462 |
- 201 |
|
||||
Payments for investments in intangible assets |
- 1,417 |
- 1,415 |
- 2 |
|
||||
Proceeds from disposal of non-current financial assets |
100 |
100 |
0 |
|
||||
Payments for investments in non-current financial assets |
0 |
0 |
0 |
|
||||
Proceeds (+), payments (-) from/for short-term deposits |
- 10,000 |
- 10,000 |
0 |
|
||||
Cash flow from investing activities |
- 48,917 |
- 48,719 |
- 198 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Redemption of lease liabilities |
- 1,190 |
- 1,190 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
20,244 |
20,244 |
0 |
|
||||
Payments for redemption of (financial) loans |
- 7,632 |
- 6,084 |
- 1,548 |
|
||||
Exchange rate effects |
3,160 |
3,160 |
0 |
|
||||
Cash flow from financing activities |
14,582 |
16,130 |
- 1,548 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotal 1.– 3.) |
4,259 |
6,435 |
- 2,176 |
0 |
||||
Change in financial funds due to exchange rates |
- 2,576 |
- 2,576 |
0 |
|
||||
Change in financial funds due to consolidation effects |
0 |
0 |
0 |
|
||||
Financial funds at the beginning of the period |
185,617 |
190,896 |
- 5,279 |
|
||||
Financial funds at the end of the period |
187,300 |
194,755 |
- 7,455 |
0 |