Cash Flow Statement
in € thousand |
1–3 | 2017 |
1–3 | 2017 |
1–3 | 2017 |
1–3 | 2017 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
45,245 |
41,719 |
3,440 |
86 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
29,811 |
28,649 |
1,248 |
- 86 |
||||
Increase (+), decrease (-) in provisions |
- 1,633 |
- 1,617 |
- 16 |
|
||||
Earnings (-), losses (+) arising from the disposal of non-current assets |
- 490 |
- 490 |
0 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
7,069 |
5,353 |
251 |
1,465 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
19,354 |
18,079 |
2,740 |
- 1,465 |
||||
Interest received |
869 |
906 |
10 |
- 47 |
||||
Interest paid |
- 3,528 |
- 2,610 |
- 965 |
47 |
||||
Income tax paid |
- 8,793 |
- 7,408 |
- 1,385 |
|
||||
Exchange rate and other effects |
- 1,105 |
- 1,105 |
0 |
|
||||
Cash flow from operating activities |
86,799 |
81,476 |
5,323 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
543 |
543 |
0 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 42,061 |
- 41,535 |
- 526 |
|
||||
Payments for investments in intangible assets |
- 1,251 |
- 1,251 |
0 |
|
||||
Payments for investments in non-current financial assets |
0 |
0 |
0 |
|
||||
Proceeds (+), payments (-) from/for short-term deposits |
- 30,528 |
- 30,528 |
0 |
|
||||
Cash flow from investing activities |
- 73,297 |
- 72,771 |
- 526 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Redemption of lease liabilities |
- 1,070 |
- 1,070 |
0 |
|
||||
Payments for redemption of (financial) loans |
- 7,529 |
- 5,982 |
- 1,547 |
|
||||
Cash flow from financing activities |
- 8,599 |
- 7,052 |
- 1,547 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotal 1.– 3.) |
4,903 |
1,653 |
3,250 |
0 |
||||
Change in financial funds due to exchange rates |
- 150 |
- 150 |
0 |
|
||||
Change in financial funds due to consolidation effects |
0 |
0 |
0 |
|
||||
Financial funds at the beginning of the period |
232,397 |
222,537 |
9,860 |
|
||||
Financial funds at the end of the period |
237,150 |
224,040 |
13,110 |
0 |
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 |
|
||||
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 |
|
||||
Payments for redemption of (financial) loans |
- 9,435 |
- 7,888 |
- 1,547 |
|
||||
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 |