Cash Flow Statement
in € thousand |
1–3 | 2018 |
1–3 | 2018 |
1–3 | 2018 |
1–3 | 2018 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
47,925 |
44,196 |
3,625 |
104 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
29,843 |
28,713 |
1,234 |
- 104 |
||||
Increase (+), decrease (-) in provisions |
12,902 |
12,986 |
- 84 |
|
||||
Gains (-), losses (+) from the disposal of non-current assets |
- 961 |
- 960 |
- 1 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
- 38,937 |
- 38,137 |
- 1,239 |
439 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
17,625 |
15,376 |
2,688 |
- 439 |
||||
Interest received |
306 |
339 |
9 |
- 42 |
||||
Interest paid |
- 3,132 |
- 2,306 |
- 868 |
42 |
||||
Income tax paid |
- 10,752 |
- 9,679 |
- 1,073 |
|
||||
Exchange rate and other effects |
- 183 |
- 183 |
0 |
|
||||
Cash flow from operating activities |
54,636 |
50,345 |
4,291 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
1,236 |
1,235 |
1 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 20,059 |
- 16,795 |
- 3,264 |
|
||||
Payments for investments in intangible assets |
- 1,525 |
- 1,525 |
0 |
|
||||
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
- 200 |
- 200 |
0 |
|
||||
Proceeds (+), payments (-) for short-term deposits |
0 |
0 |
0 |
|
||||
Cash flow from investing activities |
- 20,548 |
- 17,285 |
- 3,263 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Payments for increasing interests in fully consolidated companies |
- 49,908 |
- 49,908 |
0 |
|
||||
Redemption of lease liabilities |
- 1,099 |
- 1,099 |
0 |
|
||||
Payments for the redemption of (financial) loans |
- 7,621 |
- 6,074 |
- 1,547 |
|
||||
Cash flow from financing activities |
- 58,628 |
- 57,081 |
- 1,547 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotals 1.–3.) |
- 24,540 |
- 24,021 |
- 519 |
0 |
||||
Change in financial funds due to exchange rates |
391 |
391 |
0 |
|
||||
Financial funds at the beginning of the period |
255,514 |
244,632 |
10,882 |
|
||||
Financial funds at the end of the period |
231,365 |
221,002 |
10,363 |
0 |
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 |
|
||||
Gains (-), losses (+) 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 acquiring interests in consolidated companies and other business units (including funds purchased) |
0 |
0 |
0 |
|
||||
Proceeds (+), payments (-) 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 |
|
|
|
|
||||
Payments for increasing interests in fully consolidated companies |
0 |
0 |
0 |
|
||||
Redemption of lease liabilities |
- 1,070 |
- 1,070 |
0 |
|
||||
Payments for the 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 (subtotals 1.–3.) |
4,903 |
1,653 |
3,250 |
0 |
||||
Change in financial funds due to exchange rates |
- 150 |
- 150 |
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 |